XML 43 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value Measurements.  
Assumptions used to calculate common stock warrants

 

 

 

 

 

 

 

Nine months ended

 

 

September 30, 2018

 

September 30, 2017

Risk-free interest rate

 

1.64% - 2.56%

 

1.01% - 2.01%

Volatility

 

18.40% - 81.69%

 

62.0% - 108.77%

Expected average term

 

0.01 - 1.53

 

0.39 - 5.23

 

Schedule of activity in the common stock warrant liability

The following table shows the activity in the common stock warrant liability (in thousands):

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

September 30, 2018

    

September 30, 2017

 

Beginning of period

$

4,391

 

$

11,387

 

Change in fair value of common stock warrants

 

(3,308)

 

 

16,454

 

Issuance of common stock warrants

 

 —

 

 

4,905

 

Exercise of common stock warrants

 

 —

 

 

(27,089)

 

End of period

$

1,083

 

$

5,657

 

 

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation

 

 

 

 

 

 

 

Nine months ended

 

 

September 30, 2018

 

September 30, 2017

Risk-free interest rate

 

2.72% - 2.99%

 

2.30% - 2.36%

Volatility

 

75.00% - 85.00%

 

85.00% - 90.00%

Expected average term

 

8.51 - 9.30

 

9.51 - 10.00

 

Schedule of fair value of warrants

 

 

 

 

 

 

 

 

Amazon Warrant Shares

 

 

Walmart Warrant Shares

Issuance date - first tranche

$

1.15

 

$

1.88

As of vesting date - second tranche, first installment

 

2.16

 

 

 —

As of period end - second tranche

 

1.55

 

 

1.45