XML 47 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2018
Warrants and Rights Note Disclosure [Abstract]  
Summary of Warrant Liability Measured at Fair Value on a Recurring Basis
The following table presents the Company’s warrant liability measured at fair value on a recurring basis as of December 31, 2018:
 
December 31, 2018
 
Quoted Prices in Active Markets for Identical Assets (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs (Level 3)
 
Total
Liabilities:
 

 
 

 
 

 
 

Warrant liability
$

 
$

 
$
1,240

 
$
1,240

Total liabilities at fair value
$

 
$

 
$
1,240

 
$
1,240

Summary of Fair Value Assumptions for Common Stock Warrants
The inputs to the valuation model that approximates a Monte Carlo simulation model are presented below. 
 
December 31, 2018
 
January 9, 2018
Estimated dividend yield

 

Expected volatility
77.74%-100%

 
75.66%-100%

Risk-free interest rate
2.46
%
 
2.21
%
Expected term (years)
3.02

 
4.00

Fair value per share of common stock underlying the warrant
$
0.83

 
$
3.48

Warrant exercise price
$
4.66

 
$
4.66

Summary of Change in Fair Value of Warrant Liability, Valued Using Significant Unobservable Level 3 Inputs
The following table summarizes the change in the fair value of the warrant liability, which is valued using significant unobservable Level 3 inputs, for the year ended December 31, 2018:
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
Beginning
Balance
 
Issuance
 
Revaluations
Included In
Earnings
 
Exercises
 
Expirations
 
Ending
Balance
Warrant liability
$

 
$
17,806

 
$
(16,566
)
 
$

 
$

 
$
1,240