XML 108 R24.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Fair Value Disclosures [Abstract]    
Option Pricing Model Assumptions Additionally, the model’s inputs reflect assumptions that market participants would use in pricing the instrument in a current period transaction and included:
 
December 31,
 
2018
Time to liquidity (years)
0.57
Expected volatility
62.5%
Discounted cash flow rate
12.0%
Risk-free interest rate
2.6%
Marketability discount rate
14%

Additionally, the model’s inputs reflect assumptions that market participants would use in pricing the instrument in a current period transaction and included:
 
Year Ended December 31,
 
2017
 
2018
Time to liquidity (years)
1.75
 
0.57
Expected volatility
50.0%
 
62.5%
Discounted cash flow rate
18.0%
 
12.0%
Risk-free interest rate
1.9%
 
2.6%
Marketability discount rate
27%
 
14%

Financial Liabilities Measure on a Recurring Basis
The following table sets forth the fair value of the Company’s financial liabilities measured on a recurring basis, as of December 31, 2018 and March 31, 2019 (in thousands):
 
December 31, 2018
 
Level 1
 
Level 2
 
Level 3
 
Total
Liabilities
 
 
 
 
 
 
 
Redeemable convertible warrant liability
$

 
$

 
$
16,091

 
$
16,091

 
March 31, 2019
 
Level 1
 
Level 2
 
Level 3
 
Total
Liabilities
 
 
 
 
 
 
 
Redeemable convertible warrant liability
$

 
$

 
$
31,803

 
$
31,803


The following table sets forth the fair value of the Company’s financial liabilities measured on a recurring basis, as of December 31, 2017 and 2018 (in thousands):
 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
Liabilities
 
 
 
 
 
 
 
Redeemable convertible warrant liability
$

 
$

 
$
4,185

 
$
4,185

 
December 31, 2018
 
Level 1
 
Level 2
 
Level 3
 
Total
Liabilities
 
 
 
 
 
 
 
Redeemable convertible warrant liability
$

 
$

 
$
16,091

 
$
16,091


Changes in the Redeemable Convertible Warrant Liability
The changes in the redeemable convertible warrant liability are summarized below (in thousands):
Fair Value at December 31, 2018
$
16,091

Change in fair value recorded in other income (expense), net
15,712

Fair Value at March 31, 2019
$
31,803


The changes in the redeemable convertible warrant liability are summarized below (in thousands):
Fair value at December 31, 2016
$
7,143

Change in fair value recorded in other income (expense), net
(2,958
)
Fair value at December 31, 2017
4,185

Change in fair value recorded in other income (expense), net
11,906

Fair value at December 31, 2018
$
16,091