XML 52 R17.htm IDEA: XBRL DOCUMENT v3.19.3
Organization, Basis of Presentation and Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2019
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Schedule of Liabilities Measured at Fair Value on Recurring Basis

Liabilities measured at fair value on a recurring basis are as follows (in thousands):

 

 

 

 

 

 

 

Fair Value Measurements at

Reporting Date Using:

 

 

 

Total

 

 

Quoted Prices in

Active Markets

for Identical

Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

As of December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible promissory notes

 

$

1,950

 

 

$

 

 

$

 

 

$

1,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

$

107,373

 

 

$

 

 

$

 

 

$

107,373

 

Convertible promissory notes

 

 

95,229

 

 

 

 

 

 

 

 

 

95,229

 

Total

 

$

202,602

 

 

$

 

 

$

 

 

$

202,602

 

Schedule of Adjustment of Carrying Value to Their Estimated Fair Value

The Company adjusts the carrying value of its warrant liabilities and convertible promissory notes to their estimated fair value at each reporting date, with any related increases or decreases in the fair value recorded as change in fair value of warrant liabilities and change in fair value of convertible promissory notes, respectively, in the combined statements of operations.

 

Liability

 

At initial

valuation

date

 

 

Fair value

as of

September 30,

 

 

Fair value method

at initial

valuation date

(and relative weighting)

 

Fair value

method at as of

September 30, 2019 (and

relative weighting)

 

KEY unobservable inputs

 

Range

Takeda Warrants

 

 

47,894

 

 

 

107,373

 

 

Financing transactions (40%)

Income approach (60%)

 

Financing transactions (70%)

Income approach (30%)

 

Transaction prices per share

Estimated time to liquidity

Discount rate

 

$9.33 - $18.56

0.09 - 1.77 years

7.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May 2019 Notes

 

 

90,250

 

 

 

95,229

 

 

Financing transactions (40%)

Income approach (60%)

 

Financing transactions (70%)

Income approach (30%)

 

Estimated time to liquidity

Volatility

Discount rate

 

0.09 - 1.77 years

65%

22.6% - 25%

Schedule of Reconciliation of Liabilities Measured at Fair Value

The following table provides a reconciliation of all liabilities measured at fair value using Level 3 significant unobservable inputs (in thousands):

 

 

 

Warrant

Liabilities

 

 

Convertible

Promissory

Notes

 

Balance at January 1, 2018

 

$

 

 

$

 

Issuance of convertible promissory notes

 

 

 

 

 

1,900

 

Change in fair value

 

 

 

 

 

50

 

Balance at December 31, 2018

 

 

 

 

 

1,950

 

Issuance of convertible promissory notes

 

 

 

 

 

90,750

 

Exchange of convertible promissory notes (Note 4)

 

 

 

 

 

(2,399

)

Issuance of warrants

 

 

48,313

 

 

 

 

Change in fair value

 

 

59,060

 

 

 

4,928

 

Balance at September 30, 2019

 

$

107,373

 

 

$

95,229

 

Schedule of Potentially Dilutive Securities from Computation of Diluted Net Loss Per Share

The following potentially dilutive securities were excluded from the computation of diluted net loss per share for the periods presented because their inclusion would have been antidilutive:

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Warrants

 

 

7,588,000

 

 

 

 

 

 

7,588,000

 

 

 

 

Stock options

 

 

1,400,528

 

 

 

 

 

 

1,400,528

 

 

 

 

Shares subject to repurchase

 

 

4,550,428

 

 

 

 

 

 

3,342,544