XML 33 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Deficit (Tables)
3 Months Ended
Mar. 31, 2018
Schedule of Reserved Shares of Common Stock for Future Issuances

The Company has reserved the following shares of common stock for future issuances (in thousands):

 

 

 

March 31, 2018

 

Common stock awards granted under equity

   incentive plans

 

 

24,933

 

Common stock awards available for grant under

   equity incentive plan

 

 

17,096

 

Total reserved shares of common stock

 

 

42,029

 

 

Summary of Recognized Employee Stock-Based Compensation Expense

The following table shows total stock-based compensation expense for the three months ended March 31, 2018 and 2017 (in thousands):

 

 

 

Three Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Cost of platform revenue

 

$

19

 

 

$

21

 

Cost of player revenue

 

 

44

 

 

 

36

 

Research and development

 

 

2,296

 

 

 

888

 

Sales and marketing

 

 

1,110

 

 

 

601

 

General and administrative

 

 

960

 

 

 

629

 

Total stock-based compensation

 

$

4,429

 

 

$

2,175

 

 

Schedule of Activity Under Equity Incentive Plan

The summary of the Company’s stock option activity is as follows (in thousands, except price per share data):

 

 

 

Number of

Shares

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual

Life (Years)

 

 

Weighted

Average

Grant Date

Fair Value

Per Share

 

 

Aggregate

Intrinsic

Value

 

Balance, December 31, 2017 - outstanding

 

 

26,336

 

 

$

4.59

 

 

 

6.4

 

 

 

 

 

 

 

 

Granted

 

 

82

 

 

 

45.96

 

 

 

 

 

$

19.32

 

 

 

 

 

Exercised

 

 

(1,670

)

 

 

3.04

 

 

 

 

 

 

 

 

 

 

 

Forfeited and expired

 

 

(302

)

 

 

6.37

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2018 - outstanding

 

 

24,446

 

 

$

4.81

 

 

 

6.4

 

 

 

 

 

$

644,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at March 31, 2018

 

 

14,583

 

 

$

3.16

 

 

 

4.8

 

 

 

 

 

$

407,437

 

 

Summary of Assumptions Used to Value Stock-Based Awards Granted

The fair value of options granted under the equity incentive plans is estimated on the grant date using the Black-Scholes option-valuation model. The assumptions used in the Black-Scholes model are as follows:

 

 

 

Three Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Dividend rate

 

 

 

 

 

 

Expected term (in years)

 

 

6.1

 

 

6.1 - 6.5

 

Risk-free interest rate

 

2.32 - 2.67%

 

 

2.18 - 2.25%

 

Expected volatility

 

39 - 40%

 

 

43 - 44%

 

 

Summary of Restricted Stock Unit Activity

Pursuant to the 2017 Plan, the Company issued restricted stock units to employees. The summary of the Company’s restricted stock unit activity is as follows (in thousands, except price per share data):

 

 

 

Number of

Shares

 

 

Weighted Average

Grant Date Fair

Value Per Share

 

Balance, December 31, 2017 - outstanding

 

 

272

 

 

$

43.55

 

Awarded

 

 

227

 

 

 

42.98

 

Released

 

 

 

 

 

 

Forfeited

 

 

(12

)

 

 

43.55

 

Balance, March 31, 2018 - outstanding

 

 

487

 

 

$

43.29

 

 

Preferred Stock Warrants  
Summary of Assumptions Used to Value Stock-Based Awards Granted

The assumptions used to value the preferred stock warrants outstanding during the three months ended March 31, 2017 as follows:

 

 

 

Three Months Ended

 

 

 

March 31, 2017

 

Dividend rate

 

$

 

Expected term (in years)

 

3.2 - 3.4

 

Risk-free interest rate

 

1.5% - 1.6%

 

Expected volatility

 

45.3% - 45.9%