XML 34 R20.htm IDEA: XBRL DOCUMENT v3.19.2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 30, 2019
Accounting Policies [Abstract]  
Schedule of financial instruments measured at fair value
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis based on the fair value hierarchy (in thousands):
 
March 30, 2019
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Liabilities:
 
 
 
 
 
 
 
Preferred stock warrant liability
$

 
$

 
$
1,998

 
$
1,998

Common stock warrant liability

 

 
679

 
679

Total
$

 
$

 
$
2,677

 
$
2,677

 
 
 
 
 
 
 
 
 
December 31, 2018
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Liabilities:
 
 
 
 
 
 
 
Preferred stock warrant liability
$

 
$

 
$
1,441

 
$
1,441

Common stock warrant liability

 

 
477

 
477

Total
$

 
$

 
$
1,918

 
$
1,918

Schedule of assumptions used for valuation
The key assumptions used in the Black-Scholes option-pricing model for the valuation of the preferred stock warrant liability and common stock warrant liability upon re-measurement were as follows:
 
 
For the Three Months Ended
 
 
March 30,
2019
 
March 31,
2018
Expected term (in years)
 
2.0

 
3.0

Fair value of underlying shares
 
$
19.49

 
$
3.00

Volatility
 
55.0
%
 
55.0
%
Risk-free interest rate
 
2.27
%
 
1.98
%
Dividend yield
 

 

Summary of changes in fair value
The following table sets forth a summary of the changes in the fair value of the preferred and common stock warrant liabilities:
 
 
For the Three Months Ended
(in thousands)
 
March 30, 2019
 
March 31, 2018
Beginning balance
 
$
1,918

 
$
550

Change in fair value of warrant liability
 
759

 
129

Ending balance
 
$
2,677

 
$
679

Schedule of net revenues by platform and channel
The Company’s net revenues by platform and channel are included in the tables below:
 
 
For the Three Months Ended
(in thousands)
 
March 30, 2019
 
March 31, 2018
Net revenues:
 
 
 
 
Fresh Platform
 
$
38,806

 
$
9,596

Frozen Platform
 
4,512

 
4,748

Less: Discounts
 
(3,112
)
 
(1,568
)
Net revenues
 
$
40,206

 
$
12,776

 
 
For the Three Months Ended
(in thousands)
 
March 30, 2019
 
March 31, 2018
Net revenues:
 
 
 
 
Retail
 
$
19,579

 
$
9,288

Restaurant and Foodservice
 
20,627

 
3,488

Net revenues
 
$
40,206

 
$
12,776