XML 145 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Preferred Stock Warrant Liability (Tables)
12 Months Ended
Dec. 31, 2015
Class Of Stock Disclosures [Abstract]  
Summary of Assumptions and Inputs Used in Determining Fair Value of Preferred Stock Warrant Liability Valued Using Black-Scholes Option-Pricing Model

The following assumptions and inputs were used in determining the fair value of the preferred stock warrant liability valued using the Black-Scholes option-pricing model:

 

 

 

Year Ended December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Risk-free interest rate

 

 

2.40

%

 

 

2.17

%

 

 

3.20

%

Expected term (in years)

 

 

8.2

 

 

 

8.7

 

 

 

9.7

 

Expected volatility

 

 

91.2

%

 

 

84.0

%

 

 

86.0

%

Expected dividend yield

 

 

0

%

 

 

0

%

 

 

0

%

Fair value of Series A-2 convertible preferred stock

 

$

17.26

 

 

$

17.18

 

 

$

2.07

 

 

Summary of Rollforward of Fair Value of Preferred Stock Warrant Liability

The following table provides a rollforward of the fair value of the Company’s preferred stock warrant liability:

 

 

 

Fair Value

 

Balance as of December 31, 2012

 

$

 

Issuance of Series A-2 preferred stock warrant

 

 

156

 

Loss on revaluation

 

 

8

 

Balance as of December 31, 2013

 

 

164

 

Loss on revaluation

 

 

1,418

 

Balance as of December 31, 2014

 

$

1,582

 

Loss on revaluation

 

 

7

 

Reclassification to stockholders’ equity

 

 

(1,589

)

Balance as of December 31, 2015

 

$