XML 34 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Warrants (Tables)
9 Months Ended
Sep. 30, 2016
Equity [Abstract]  
Summary of Assumptions to Use Option-Pricing Model

The Company used the Black-Scholes option-pricing model to estimate the fair value of the convertible preferred stock with the following weighted-average assumptions:

 

 

Upon the closing of the Merger on

July 23, 2015

 

Series C Warrant:

 

 

 

 

Expected term (in years)

 

 

5.0

 

Expected volatility

 

 

31.8%

 

Risk-free interest rate

 

 

1.7%

 

Expected dividend yield

 

 

0%

 

The fair value of the 2015 Private Placement warrants was estimated at their grant dates =using the Black-Scholes pricing model and the following weighted-average assumptions:

 

 

 

Upon Issuance

 

Common Stock Warrant:

 

 

 

 

Expected term (in years)

 

 

5.0

 

Expected volatility

 

 

31.8%

 

Risk-free interest rate

 

 

1.6%

 

Expected dividend yield

 

 

0%

 

The fair value of the 2016 Placement Warrants of $4.4 million was estimated using the Black-Scholes option pricing model and the following weighted-average assumptions:

 

 

September 30,

2016

 

2016 Placement Warrant:

 

 

 

 

Expected term (in years)

 

 

6.9

 

Expected volatility

 

 

64.3%

 

Risk-free interest rate

 

 

1.4%

 

Expected dividend yield

 

 

0%