XML 50 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2018
Equity [Abstract]  
Summary of Assumptions using Black- Scholes Option Pricing Model to estimate fair value The aggregate fair value of the 2018 Offering Warrants of $7.4 million was estimated using the Black-Scholes option-pricing model with the following assumptions:

 

 

Upon Issuance

 

Common Stock Warrants:

 

 

 

 

Expected term (in years)

 

 

7.0

 

Expected volatility (%)

 

62.5%

 

Risk-free interest rate (%)

 

2.8%

 

Expected dividend yield (%)

 

0%

 

 

The fair value upon issuance of $3.4 million and $2.7 million were estimated using the Black-Scholes option-pricing model using the following assumptions:

 

 

Upon Issuance

 

 

 

2017 Placement Warrants

 

 

2016 Placement Warrants

 

 

 

 

 

 

 

 

 

 

Expected term (in years)

 

 

7.0

 

 

 

7.0

 

Expected volatility (%)

 

62.9%

 

 

61.6%

 

Risk-free interest rate (%)

 

2.2%

 

 

1.4%

 

Expected dividend yield (%)

 

0%

 

 

0%

 

 

The fair value of the 2017 and 2016 Placement Warrants at December 31, 2018 and 2017 was estimated using the Black-Scholes option-pricing model and the following weighted-average assumptions:

 

 

2017 Placement Warrants

 

 

2016 Placement Warrants

 

 

 

December 31,

2018

 

 

December 31,

2017

 

 

December 31,

2018

 

 

December 31,

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected term (in years)

 

 

5.1

 

 

 

6.1

 

 

4.7

 

 

 

5.7

 

Expected volatility

 

60.8%

 

 

62.3%

 

 

60.9%

 

 

62.1%

 

Risk-free interest rate

 

2.5%

 

 

2.3%

 

 

2.5%

 

 

2.2%

 

Expected dividend yield

 

0%

 

 

0%

 

 

0%

 

 

0%

 

 

Schedule of Key Terms of Placement Warrants The key terms and activity of the 2017 and 2016 Placement Warrants are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance Date

 

Term

 

Exercise Price Per Share

 

 

Warrants Exercised during the Year Ended December 31, 2017

 

 

Warrants Outstanding at December 31, 2017

 

 

Warrants Exercised during the Year Ended December 31, 2018

 

 

Warrants Outstanding at December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 Placement Warrants

 

January 2017

 

7 years

 

$

3.17

 

 

 

9,389

 

 

 

1,711,123

 

 

 

1,591

 

 

 

1,709,532

 

 

2016 Placement Warrants

 

August and September 2016

 

7 years

 

$

2.95

 

 

 

25,104

 

 

 

1,355,641

 

 

 

225,026

 

 

 

1,130,615

 

 

   Total

 

 

 

 

 

 

 

 

 

 

34,493

 

 

 

3,066,764

 

 

 

226,617

 

 

 

2,840,147