XML 40 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
9 Months Ended
Mar. 31, 2018
Schedule of Assumptions Used to value of Liability

 In determining the grant date fair value of option awards under the 2016 Plan during the nine months ended March 31, 2018, the Company applied the Black-Scholes option pricing model based on the following key assumptions:

 

Option life (in years)

   5.50 - 6.00

Stock volatility

   59.5% - 64.4%

Risk-free interest rate

   2.18% - 2.68%

Expected dividends

   0%
Assets and Liabilities Carried at Fair Value Measured on Recurring Basis

The following tables summarize the Company’s assets and liabilities carried at fair value measured on a recurring basis at March 31, 2018 and June 30, 2017 by valuation hierarchy (in thousands):

 

     March 31, 2018  
            Quoted prices in      Significant other      Significant  
     Total carrying      active markets      observable inputs      unobservable inputs  
     value      (Level 1)      (Level 2)      (Level 3)  

Assets:

           

Cash equivalents

   $ 6,800      $ 6,800      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 6,800      $ 6,800      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

           

Derivative liabilities

   $ 6,957      $ —        $ —        $ 6,957  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 6,957      $ —        $ —        $ 6,957  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     June 30, 2017  
            Quoted prices in      Significant other      Significant  
     Total carrying      active markets      observable inputs      unobservable inputs  
     value      (Level 1)      (Level 2)      (Level 3)  

Assets:

           

Cash equivalents

   $ 13,521      $ 13,521      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 13,521      $ 13,521      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Summary of Changes in the Fair Value of the Company's Derivative Liability

The following table sets forth a summary of changes in the fair value of the Company’s derivative liability for which fair value is determined by Level 3 inputs (in thousands):

 

Balance at June 30, 2017

   $ —    

Initial fair value of warrant liability

     4,632  

Change in fair value

     2,325  
  

 

 

 

Balance at March 31, 2018

   $ 6,957  
  

 

 

 

Percentage of Shares Vest on First Anniversary of Achievement Date [Member]  
Schedule of Assumptions Used to value of Liability

Significant assumptions used to value this liability are as follows:

 

     March 28, 2018
(Date of Issuance)
  March 31, 2018

Volatility

   54.20%   52.50%

Risk free interest rate

   1.70%   1.70%

Estimated date of stockholder approval

   June 2018   June 2018

Estimated number of units issuable

   26,900,000   25,300,000

Valuation date stock price

   $1.07   $1.22
Additional Advance Warrant Shares [Member]  
Schedule of Assumptions Used to value of Liability

Significant assumptions used to value this liability are as follows:

 

     March 28, 2018
(Date of Issuance)
    March 31, 2018  

Volatility

     55.20     55.20

Risk free interest rate

     1.70     1.70

Term (in years)

     7       7  

Dividend rate

     0     0

Valuation date stock price

   $ 1.07     $ 1.22  

Probability of issuance

     80     80