XML 46 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Preferred Stock (Tables)
12 Months Ended
Dec. 31, 2018
Equity [Abstract]  
Allocation of Net Proceeds from Redeemable Preferred Stock Financing

The net proceeds received during the year ended December 31, 2017 from the redeemable preferred stock financing were allocated as follows:

 

Common stock warrant liability (see Note 12)

 

$

3,498,632

 

Embedded derivative

 

 

19,857

 

Beneficial conversion feature

 

 

1,506,196

 

Initial carrying value of redeemable preferred stock

 

 

7,993,885

 

Net proceeds from redeemable preferred stock issuance

 

$

13,018,570

 

Summary of Periodic Changes Fair Value of Embedded Redemption Derivative Financial Instrument

The periodic changes in the fair value of the embedded redemption derivative financial instrument for the years ended December 31, 2018 and 2017 are as follows:

 

Balance, January 1, 2017

$

 

Issuance

 

19,857

 

Changes in fair value

 

7,379

 

Balance, January 1, 2018

 

27,236

 

Changes in fair value

 

(27,236

)

Balance, December 31, 2018

$

 

Assumptions Used to Estimate Fair Value of Embedded Redemption Derivative Financial Instrument

The fair value used to determine the initial carrying value of the embedded redemption derivative financial instrument was measured using Level 3 inputs and was estimated using the Monte Carlo simulation valuation model. The assumptions used to estimate the fair value of the embedded redemption derivative financial instrument at December 31, 2017 and as of the redeemable preferred stock issuance date were as follows:

 

 

 

December 31,

2017

 

Expected volatility

 

 

59.60

%

Incremental borrowing rate

 

 

12.00

%

Risk-free interest rate

 

 

1.59

%