XML 41 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Fair value of financial instruments (Tables)
3 Months Ended
Mar. 31, 2020
Cash and Cash Equivalents [Abstract]  
Schedule of Stockholders' Equity Note, Warrants or Rights
As of March 31, 2020, the Company had the following potentially issuable shares of common stock related to unexercised warrants outstanding:

 
 
Shares
 
Exercise price
 
Expiration date
 
Classification
Hercules Warrant
 
41,177

 
$
6.80

 
Q2 2023
 
Equity
2018 Public Offering Warrants
 
3,616,944

 
$
9.60

 
Q1 2023
 
Liability
Private Placement Warrants
 
932,812

 
$
4.52

 
Q1 2024
 
Equity
Pre-Funded Warrants
 
531,250

 
$
0.08

 
Q1 2039
 
Equity
 
 
5,122,183

 
 
 
 
 
 
Schedule of financial instruments measured at fair value on recurring basis
 
 
 
Quoted prices in active markets
 
Significant other observable inputs
 
Significant unobservable inputs

Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
March 31, 2020

 

 

 

Assets:
 
 
 
 
 
 
 
Cash equivalents
$
25,985

 
$
25,985

 
$

 
$

Total assets
$
25,985

 
$
25,985

 
$

 
$

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Warrant liability
$
1,705

 
$

 
$

 
$
1,705

Total liabilities
$
1,705

 
$

 
$

 
$
1,705



 

 

 

December 31, 2019

 

 

 

Assets:
 
 
 
 
 
 
 
Cash equivalents
$
39,971

 
$
39,971

 
$

 
$

Total assets
$
39,971

 
$
39,971

 
$

 
$

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Warrant liability
$
2,486

 
$

 
$

 
$
2,486

Total liabilities
$
2,486

 
$

 
$

 
$
2,486

Fair Value Measurement Inputs and Valuation Techniques
The following table details the assumptions used in the Monte Carlo simulation models used to estimate the fair value of the Warrant Liability as of March 31, 2020 and December 31, 2019, respectively:
 
 
March 31, 2020
 
December 31, 2019
Stock price
 
$
1.72

 
$
2.07

Volatility
 
50.0% - 124.5%

 
50.0% - 116.6%

Remaining term (years)
 
2.8

 
3.1

Expected dividend yield
 

 

Risk-free rate
 
0.3
%
 
1.6
%
Annual acquisition event probability
 
30.0
%
 
20.0
%
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table reflects the change in the Company’s Level 3 warrant liability (in thousands):

 
 
Warrant Liability
Balance at December 31, 2019
 
$
2,486

Change in fair value
 
(781
)
Balance at March 31, 2020
 
$
1,705