XML 29 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Changes in Redeemable Common Stock and Stockholders’ Equity (Deficit) - USD ($)
$ in Thousands
Redeemable Common Stock
Class D Preferred Stock
Class C Preferred Stock
Class B-1 Preferred Stock
Employee Stock Options
Common Stock
IPO
Common Stock
Follow-On Offering
Common Stock
Class B Note
Common Stock
Additional Paid-in Capital
IPO
Additional Paid-in Capital
Follow-On Offering
Additional Paid-in Capital
Class B Note
Additional Paid-in Capital
Accumulated Deficit
IPO
Follow-On Offering
Class B Note
Total
Balance at the beginning of the period at Dec. 31, 2014 $ 560                                  
Balance at the beginning of the period (in shares) at Dec. 31, 2014 418,000   1,262,000 2,226,000                            
Increase (Decrease) in Redeemable Common Stock                                    
Issuance of redeemable common stock at fair value $ 473                                  
Issuance of redeemable common stock at fair value (in shares) 38,000 3,093,000 1,103,000 1,012,000                            
Balance at the end of the period at Dec. 31, 2015 $ 1,033                                  
Balance at the end of the period (in shares) at Dec. 31, 2015 456,000 3,093,000 2,365,000 3,238,000                            
Balance at the beginning of the period at Dec. 31, 2014                 $ 1       $ 17,643 $ (20,076)       $ (2,432)
Balance at the beginning of the period (in shares) at Dec. 31, 2014                 6,472,000                  
Increase (Decrease) in Stockholders' Equity (Deficit)                                    
Stock-based compensation - restricted stock                         19,322          
Stock based compensation—restricted stock                                   19,322
Stock-based compensation - stock options                         5,250         5,250
Stock-based compensation - stock warrants                         359         359
Stock-based compensation – shares exchange                         64,787         64,787
Stock-based compensation – share grants                         5,000         5,000
Share exchanges                         2,500         2,500
Conversion of convertible debt                       $ 341            
Exercise of stock options                         521         521
Exercise of stock options (in shares)                 207,000                  
Exercise of stock warrant                                 $ 341  
Exercise of stock warrant (in shares)               138,000                    
Net loss                           (38,474)       (38,474)
Balance at the end of the period at Dec. 31, 2015                 $ 1       115,723 (58,550)       57,174
Balance at the end of the period (in shares) at Dec. 31, 2015                 6,817,000                  
Balance at the end of the period at Dec. 31, 2016 $ 0                                  
Balance at the end of the period (in shares) at Dec. 31, 2016 0                                  
Increase (Decrease) in Stockholders' Equity (Deficit)                                    
Stock-based compensation - restricted stock                         10,371         10,371
Stock based compensation—restricted stock (in shares)                 1,751,000                  
Stock-based compensation - stock options                         16,415         16,415
Shares conversion amount                 $ 1       (1)          
Shares converted (in shares)   (3,093,000) (2,365,000) (3,238,000)         8,696,000                  
Share conversion, converted to common stock $ (1,033)                       1,033         1,033
Share conversion, converted to common stock (in shares) (456,000)               456,000                  
Exercise of stock options                         430         430
Exercise of stock options (in shares)                 84,000                  
Exercise of stock warrant                         53         53
Exercise of stock warrant (in shares)                 20,000                  
Issuance of stock           $ 1       $ 95,348 $ 148,319       $ 95,349 $ 148,319    
Issuance of stock (in shares)           5,278,000 4,598,000                      
Net loss                           (83,012)       (83,012)
Balance at the end of the period at Dec. 31, 2016   $ 0 $ 0 $ 0         $ 2       387,691 (141,562)       246,132
Balance at the end of the period (in shares) at Dec. 31, 2016   0 0 0         27,700,000                  
Increase (Decrease) in Stockholders' Equity (Deficit)                                    
Stock based compensation—restricted stock                         659         659
Stock-based compensation - stock options                         30,885         30,885
Exercise of stock options                         3,689         3,689
Exercise of stock options (in shares)         (268,000)       265,000                  
Issuance of stock                     $ 269,869   (443)     $ 269,869   (443)
Issuance of stock (in shares)             4,111,000   14,000                  
Net loss                           (218,051)       (218,051)
Balance at the end of the period at Dec. 31, 2017                 $ 2       $ 692,350 $ (359,613)       $ 332,740
Balance at the end of the period (in shares) at Dec. 31, 2017                 32,090,000