XML 20 R39.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The following table summarizes the financial instruments measured at fair value on a recurring basis in the consolidated balance sheets (in thousands) at December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Quoted Prices

    

Significant

    

Significant

 

 

 

 

 

 

in Active

 

Other

 

Other

 

 

 

 

 

 

Markets for 

 

Observable

 

Unobservable

 

 

 

 

 

 

Identical Items

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Common stock warrant liability

 

$

105

 

$

 —

 

$

 —

 

$

105

 

 

Schedule of activity in the common stock warrant liability

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

 

 

 

 

 

 

 

 

 

2019

    

2018

 

Beginning of period

$

105

 

$

4,391

 

Change in fair value of common stock warrants

 

(79)

 

 

(4,286)

 

Issuance of common stock warrants

 

 —

 

 

 —

 

Exercise of common stock warrants

 

(26)

 

 

 —

 

End of period

$

 —

 

$

105

 

 

Assumptions used to calculate common stock warrants

The Company used the following assumptions for its liability-classified common stock warrants for the year ended December 31, 2018:

 

 

 

 

 

Risk-free interest rate

 

 

1.64% - 2.66%

Volatility

 

 

18.40% - 81.69%

Expected average term

 

 

0.01 - 1.53

 

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 December 2019 - second tranche

 

1.05

 

 

1.00

As of December 2018 - second tranche

 

0.98

 

 

0.92

 

Equity Instruments  
Assumptions used to calculate common stock warrants

 

 

 

 

 

 

 

Year ended

 

 

January 1, 2019

 

December 31, 2018

Risk-free interest rate

 

2.60%-2.63%

 

2.60% - 3.02%

Volatility

 

0.95

 

75.00% - 85.00%

Expected average term

 

8.26-8.55

 

8.26 - 9.30