XML 59 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2017
Equity [Abstract]  
Summary of Assumptions using Black- Scholes Option Pricing Model to estimate fair value

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

 

 

 

Upon the Closing of

the Merger on July 23,

2015

 

Common Stock Warrants:

 

 

 

 

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 placement warrants was measured at their grant dates using the Black-Scholes pricing model and the following weighted average assumptions:

 

 

 

Upon Issuance

 

Common Stock Warrants:

 

 

 

 

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 $9.9 million and $2.7 million at December 31, 2017 and 2016, respectively, was estimated using the Black-Scholes option pricing model and the following weighted-average assumptions:

 

 

December 31,

 

 

 

2017

 

 

2016

 

2016 Placement Warrants:

 

 

 

 

 

 

 

 

Expected term (in years)

 

 

5.7

 

 

 

6.7

 

Expected volatility (%)

 

62.1%

 

 

63.6%

 

Risk-free interest rate (%)

 

2.2%

 

 

2.3%

 

Expected dividend yield (%)

 

0%

 

 

0%

 

 

The fair value of the 2017 Placement Warrants of $12.5 million at December 31, 2017 was estimated using the Black-Scholes option pricing model and the following weighted-average assumptions:

 

 

December 31,

2017

 

2017 Placement Warrants:

 

 

 

 

Expected term (in years)

 

 

6.1

 

Expected volatility (%)

 

62.3%

 

Risk-free interest rate (%)

 

2.3%

 

Expected dividend yield (%)

 

0%