XML 49 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loan Receivable and Investment in Warrants (Tables)
12 Months Ended
Dec. 31, 2016
Investments, All Other Investments [Abstract]  
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
A summary of assumptions used in connection with estimating the relative fair values were as follows:
Valuation Technique
 
Significant Unobservable Inputs
 
Range of Inputs
Monte Carlo simulation model
 
Volatility
 
40
%
-
50%
 
 
Marketability discount
 
7%
 
 
Funding scenario probabilities
 
25
%
-
75%
 
 
Recovery
 
100%
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
The Veritone Loans and warrants are reflected in the accompanying consolidated financial statements as follows (in thousands):
 
 
As of and For the Year Ended December 31, 2016
Face value of loan receivable
 
$
20,000

Unamortized loan discount
 
(1,384
)
Carrying value of loan receivable
 
18,616

Investment in warrants (initial loan discount)
 
1,960

Total
 
$
20,576

 
 
 
Interest receivable
 
$
286

Accretion of loan discount
 
576

Interest income
 
$
862