XML 27 R14.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Derivative Financial Instruments - Warrants
12 Months Ended
Dec. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Financial Instruments - Warrants
Derivative Financial Instruments — Warrants
 
Certain warrants issued in connection with the Company’s equity financings are accounted for as derivative liabilities. Accordingly, the warrants are remeasured at each balance sheet date based on their estimated fair value using the Black-Scholes option pricing model. Changes in fair value are recorded within Company’s statements of operations.
 
The range of assumptions used to determine the fair value of the warrants valued using the Black-Scholes option pricing model during the periods indicated was:
 
 
Year ended December 31,
 
2019
 
2018
Fair value of Trovagene common stock
$1.24 - $3.75
 
$3.15 - $25.14
Expected warrant term
3.1 - 4.1 years
 
0 - 5.1 years
Risk-free interest rate
1.56% - 2.49%
 
1.76% - 2.92%
Expected volatility
102% - 111%
 
47% - 131%
Dividend yield
—%
 
—%

 
Expected volatility is based on the historical volatility of Trovagene’s common stock. The warrants have a transferability provision and based on guidance for instruments issued with such a provision, Trovagene used the remaining contractual term as the expected term of the warrants. The risk-free interest rate is based on the U.S. Treasury security rates consistent with the expected remaining term of the warrants at each balance sheet date.

The following table sets forth the components of changes in the Company’s derivative financial instrumentswarrants liability balance, valued using the Black-Scholes option pricing method, for the periods indicated.
 
Date
 
Description
 
Number of Warrants
 
Derivative
Instrument
Liability
December 31, 2017
 
Balance of derivative financial instrumentswarrants liability
 
77,942

 
$
649,387

 
 
Expiration of derivative financial instruments
 
(13,446
)
 

 
 
Change in fair value of derivative financial instrumentswarrants during the year recognized as a gain in the statement of operations
 

 
(617,072
)
December 31, 2018
 
Balance of derivative financial instrumentswarrants liability
 
64,496

 
32,315

 
 
Change in fair value of derivative financial instrumentswarrants during the year recognized as a gain in the statement of operations
 

 
(28,188
)
December 31, 2019
 
Balance of derivative financial instrumentswarrants liability
 
64,496

 
$
4,127


The remaining contractual term of the warrants outstanding at December 31, 2019 and 2018 was approximately 3.1 and 4.1 years, respectively.
 
At December 31, 2019 and 2018, the total fair value of the above warrants accounted for as derivative financial instrumentswarrants, valued using the Black-Scholes option pricing model, was $4,127 and $32,315, respectively, and is classified as derivative financial instrumentswarrants liability on the balance sheet.