XML 77 R48.htm IDEA: XBRL DOCUMENT v3.20.4
Convertible Preferred Stock (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Temporary Equity Disclosure [Abstract]    
Summary of original issue price and liquidation value of convertible preferred stock
The original issue price and the liquidation value, as of September 30, 2020 and December 31, 2019, of each class of Preferred Stock is as follows:
 
    
As of September 30, 2020
    
As of December 31, 2019
 
    
Shares
Authorized
    
Shares
Issued and
Outstanding
    
Per share
Liquidation
Preference
    
Shares
Authorized
    
Shares
Issued and
Outstanding
    
Per share
Liquidation

Preference
 
Series A
     2,228,361        1,660,839      $ 43.30        2,228,361        1,660,839      $ 43.30  
Series
A-1
     163,306        163,306        15.31        163,306        163,306        15.31  
Series
A-2
     1,322,780        1,322,780        15.12        1,322,780        1,322,780        15.12  
Series
A-3
     223,548        223,548        17.89        223,548        223,548        17.89  
Series
A-4
     49,827        49,827        20.07        49,827        49,827        20.07  
Series
A-5
     137,715        124,068        20.15        137,715        124,068        20.15  
Series
A-6
     247,420        247,420        30.31        247,420        247,420        30.31  
Series
A-7
     1,459,656        1,459,656        34.64        1,459,656        1,459,656        34.64  
Series
A-8
     385,777        385,777        36.81        385,777        385,777        36.81  
Series
A-9
     748,674        748,674        38.97        748,674        748,674        38.97  
Series
A-10
     252,801        252,801        41.14        252,801        252,801        41.14  
Series
A-11
     317,404        317,404        5.27        317,404        317,404        5.27  
Series X
     1,472,905        1,251,971        135.79        —          —          —    
The original issue price and the liquidation value, as of December 31, 2019, of each class of Preferred Stock is as follows:
 
    
Shares
Authorized
    
Shares
Issued and
Outstanding
    
Per Share
Liquidation
Preference
 
Series A
     2,228,361        1,660,839      $ 43.30  
Series
A-1
     163,306        163,306        15.31  
Series
A-2
     1,322,780        1,322,780        15.12  
Series
A-3
     223,548        223,548        17.89  
Series
A-4
     49,827        49,827        20.07  
Series
A-5
     137,715        124,068        20.15  
Series
A-6
     247,420        247,420        30.31  
Series
A-7
     1,459,656        1,459,656        34.64  
Series
A-8
     385,777        385,777        36.81  
Series
A-9
     748,674        748,674        38.97  
Series
A-10
     252,801        252,801        41.14  
Series
A-11
     317,404        317,404      $ 5.27  
  
 
 
    
 
 
    
     7,537,269        6,956,100     
  
 
 
    
 
 
    
Summary of conversion prices of each series of preferred stock
The applicable conversion prices of each series of preferred stock as of September 30, 2020 and December 31, 2019 are as follows: 
 
    
Effective
Conversion
Price
 
Series A
   $ 43.30  
Series
A-1
     15.31  
Series
A-2
     15.12  
Series
A-3
     17.89  
Series
A-4
     20.07  
Series
A-5
     20.15  
Series
A-6
     30.31  
Series
A-7
     34.64  
Series
A-8
     36.81  
Series
A-9
     38.97  
Series
A-10
     41.14  
Series
A-11
     24.30  
Series X
     135.79  
The applicable conversion prices of each series of Preferred Stock as of December 31, 2019 are as follows:
 
    
Effective
conversion
price
 
Series A
   $ 43.30  
Series
A-1
     15.31  
Series
A-2
     15.12  
Series
A-3
     17.89  
Series
A-4
     20.07  
Series
A-5
     20.15  
Series
A-6
     30.31  
Series
A-7
     34.64  
Series
A-8
     36.81  
Series
A-9
     38.97  
Series
A-10
     41.14  
Series
A-11
     24.30  
Summary of Benefitial conversion Feature And Commitment Date of Preferred Stock
The following table summarizes the calculation of the BCF as of the commitment dates of the preferred stock, which continues to be presented in additional paid in capital as of September 30, 2020 and December 31, 2019:
 
Commitment
Date
  
Series
    
Type of

Consideration

received (cash or
settlement of other
instruments)
  
Effective
Conversion
Price
    
Fair value
of the
Common
Stock
    
Number of
Shares
Issuable upon
Conversion
    
BCF
 
6/24/2019
     A      Cash    $ 43.30      $ 18.59        648,069      $ —    
6/24/2019
     A      Settlement of SAFEs      43.30        18.59        75,165        —    
6/24/2019
    
A-1
     Settlement of SAFEs      15.31        18.59        163,306        536,000  
6/24/2019
    
A-2
     Settlement of SAFEs      15.12        18.59        1,322,780        4,590,000  
6/24/2019
    
A-3
     Settlement of SAFEs      17.89        18.59        223,548        156,000  
6/24/2019
    
A-4
     Settlement of SAFEs      20.07        18.59        49,827        —    
6/24/2019
    
A-5
     Settlement of SAFEs      20.15        18.59        124,068        —    
6/24/2019
    
A-6
     Settlement of SAFEs      30.31        18.59        247,420        —    
6/24/2019
    
A-7
     Settlement of SAFEs      34.64        18.59        1,459,656        —    
6/24/2019
    
A-8
     Settlement of SAFEs      36.81        18.59        385,777        —    
6/24/2019
    
A-9
     Settlement of SAFEs      38.97        18.59        748,674        —    
6/24/2019
    
A-10
     Settlement of SAFEs      41.14        18.59        252,801        —    
6/24/2019
    
A-11
     Settlement of Note      24.30        18.59        317,404        —    
6/26/2019
     A      Cash      43.30        18.59        692,778        —    
7/15/2019
     A      Cash      43.30        18.59        11,546        —    
8/24/2020 to 9/22/2020
     X      Cash      135.79        140.78        1,251,971        6,247,000  
                 
 
 
 
      Total             $ 11,529,000  
                 
 
 
 
                 
 
 
 
The following table summarizes the calculation of the BCF as of the commitment dates of the Preferred Stock, which continues to be presented in additional paid in capital as of December 31, 2019:
 
Commitment Date
  
Series
    
Type of Consideration
received (cash or
settlement of other
instruments)
    
Effective
Conversion
Price
    
Fair value
of the
Common
Stock
    
Number of
Shares
Issuable
upon
Conversion
    
BCF
 
6/24/2019
     A        Cash      $ 43.30      $ 18.59        648,069      $ —    
     A        Settlement of SAFEs        43.30        18.59        75,165        —    
    
A-1
       Settlement of SAFEs        15.31        18.59        163,306        536,000  
    
A-2
       Settlement of SAFEs        15.12        18.59        1,322,780        4,590,000  
    
A-3
       Settlement of SAFEs        17.89        18.59        223,548        156,000  
    
A-4
       Settlement of SAFEs        20.07        18.59        49,827        —    
    
A-5
       Settlement of SAFEs        20.15        18.59        124,068        —    
    
A-6
       Settlement of SAFEs        30.31        18.59        247,420        —    
    
A-7
       Settlement of SAFEs        34.64        18.59        1,459,656        —    
    
A-8
       Settlement of SAFEs        36.81        18.59        385,777        —    
    
A-9
       Settlement of SAFEs        38.97        18.59        748,674        —    
    
A-10
       Settlement of SAFEs        41.14        18.59        252,801        —    
    
A-11
       Settlement of Note        24.30        18.59        317,404        —    
6/26/2019
     A        Cash        43.30        18.59        692,778        —    
7/15/2019
     A        Cash        43.30        18.59        11,546        —    
7/22/2019
     A        Cash        43.30        18.59        233,281        —    
                 
 
 
 
                  $ 5,282,000