XML 41 R31.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
Assumptions used to calculate common stock warrants

 

 

 

 

 

 

 

Nine months ended

 

 

September 30, 2019

 

September 30, 2018

Risk-free interest rate

 

1.99% - 2.51%

 

1.64% - 2.56%

Volatility

 

22.62% - 74.93%

 

18.40% - 81.69%

Expected average term

 

0.03 - 0.53

 

0.01 - 1.53

 

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, 2019

    

September 30, 2018

 

Beginning of period

$

105

 

$

4,391

 

Change in fair value of common stock warrants

 

(7)

 

 

(3,308)

 

End of period

$

98

 

$

1,083

 

 

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 vesting date - second tranche, second installment

 

1.54

 

 

 —

As of September 2019 - second tranche

 

2.23

 

 

2.17

As of September 2018 - second tranche

 

1.55

 

 

1.45

 

Equity Instruments  
Assumptions used to calculate common stock warrants

 

 

 

 

 

 

 

Nine months ended

 

 

September 30, 2019

 

September 30, 2018

Risk-free interest rate

 

1.62% - 2.33%

 

2.72% - 2.80%

Volatility

 

85.00%

 

75.00% - 85.00%

Expected average term

 

7.51 - 8.30

 

8.51 - 9.30