XML 22 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Convertible Preferred Stock and Stockholders' Deficit - USD ($)
$ in Thousands
Total
Series C Convertible Preferred Stock
Series C Convertible Preferred Stock
2014 Convertible Promissory Notes
Series B Convertible Preferred Stock [Member]
Private Placement
Convertible Preferred Stock
Convertible Preferred Stock
Series D-1 Convertible Preferred Stock
Convertible Preferred Stock
Series D-2 Convertible Preferred Stock
Convertible Preferred Stock
Series C Convertible Preferred Stock
Convertible Preferred Stock
Series C Convertible Preferred Stock
2014 Convertible Promissory Notes
Convertible Preferred Stock
Series B Convertible Preferred Stock [Member]
Common Stock
Common Stock
Series C Convertible Preferred Stock
Common Stock
Private Placement
Additional Paid-in Capital
Additional Paid-in Capital
Series C Convertible Preferred Stock
Additional Paid-in Capital
Private Placement
Accumulated Deficit
Accumulated Deficit
Series C Convertible Preferred Stock
Accumulated Deficit
Series B Convertible Preferred Stock [Member]
Holders of Mirax
Common Stock
Temporary equity balance at Dec. 31, 2012           $ 79,540                              
Temporary equity balance , shares at Dec. 31, 2012           16,748,405                              
Balance at Dec. 31, 2012 $ (89,274)                     $ 8     $ 773     $ (90,055)      
Balance, shares at Dec. 31, 2012                       730,203                  
Issuance of common stock from option exercises $ 1                           1            
Issuance of common stock from option exercises, shares 1,463                     1,463                  
Issuance of convertible preferred stock             $ 4,901 $ 15,030 $ 14,929                        
Issuance of convertible preferred stock, shares             983,558 3,013,797 2,564,638                        
Accrued dividends $ (2,898)                                 (2,898)      
Conversion of convertible securities, value   $ 8,887   $ (6,863)       $ 16,249 $ (7,475)   $ 112,080   $ 1     $ 103     $ 8,783 $ (6,863)  
Conversion of convertible securities, shares           22,308,230   3,196,417 (1,470,485)   22,308,230   147,051                
Extinguishment of Series B-1, Series C, Series D-1 and Series D-2 convertible preferred stock           $ (105,217)                              
Extinguishment of Series B-1, Series C, Series D-1 and Series D-2 convertible preferred stock, shares           (22,308,230)                              
Stock-based compensation 219                           219            
Issuance stock           2,564,638                              
Net loss (27,222)                                 (27,222)      
Temporary equity balance at Dec. 31, 2013           $ 130,037                              
Temporary equity balance , shares at Dec. 31, 2013           25,036,330                              
Balance at Dec. 31, 2013 (117,150)                     $ 9     1,096     (118,255)      
Balance, shares at Dec. 31, 2013                       878,717                  
Issuance of common stock from option exercises $ 21                           21            
Issuance of common stock from option exercises, shares 28,320                     28,320                  
Repurchase of Series A convertible preferred stock and deemed capital contribution $ 9         $ (25)                       9      
Repurchase of Series A convertible preferred stock and deemed capital contribution, shares           (1,353)                              
Issuance of convertible preferred stock                 $ 4,969                        
Issuance of convertible preferred stock, shares                 880,546                        
Conversion of convertible securities, value                   $ 10,129                      
Conversion of convertible securities, shares     1,739,405     1,739,405       1,739,405                      
Stock-based compensation 297                           297            
Issuance stock           880,546                              
Net loss (33,800)                                 (33,800)      
Temporary equity balance at Dec. 31, 2014 $ 145,110 $ 30,027   $ 112,080   $ 145,110                              
Temporary equity balance , shares at Dec. 31, 2014 27,654,928 5,184,589   22,308,230   27,654,928                              
Balance at Dec. 31, 2014 $ (150,623)                     $ 9     1,414     (152,046)      
Balance, shares at Dec. 31, 2014                       907,037                  
Issuance of common stock from option exercises $ 24                           24            
Issuance of common stock from option exercises, shares 31,427                     31,427                  
Issuance of convertible preferred stock                 $ 15,729                        
Issuance of convertible preferred stock, shares                 2,727,059                        
Conversion of convertible securities, value $ 160,839         $ (160,839)           $ 304     160,535            
Conversion of convertible securities, shares     1,739,405     (30,381,987)           30,381,987                  
Stock-based compensation 1,066                           1,066            
Issuance of common stock value private placement         $ 26,323                 $ 59     $ 26,264        
Issuance stock           2,727,059               5,884,504             1,000,005
Conversion of convertible preferred stock warrants into common stock warrants in connection with the Merger 93                           93            
Issuance of common stock warrants to placement agent as payment for services 316                           316            
Net loss (44,995)                                 (44,995)      
Temporary equity balance at Dec. 31, 2015 0                                        
Balance at Dec. 31, 2015 $ (6,957)                     $ 372     $ 189,712     $ (197,041)      
Balance, shares at Dec. 31, 2015                       38,204,960