XML 34 R21.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments Investments (Tables)
9 Months Ended
Sep. 30, 2017
Investments, Debt and Equity Securities [Abstract]  
Schedule of Assumptions Used [Table Text Block]
The DLOM for the Veritone common stock and warrants was estimated utilizing a Finnerty model with the following results and assumptions:
 
 
Veritone Common Stock
 
Veritone Warrants
 
 
IPO Date
 
September 30, 2017
 
IPO Date
 
September 30, 2017
Estimated DLOM applied
 
5.7%
 
8%
 
5.7%
 
5%
Volatility assumptions
 
35%
 
100%
 
35%
 
45%
Term assumptions
 
6 months
 
45 days
 
6 months
 
3
-
6 months
Fair Value, Measured on Recurring Basis, Gain (Loss) Included in Earnings [Table Text Block]
For the period from the IPO on May 17, 2017 to September 30, 2017, the accompanying condensed consolidated statement of operations reflected the following (in thousands):
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
 
2017
 
2017
Gain on conversion of loans and accrued interest(1)
 
$

 
$
2,671

Gain on exercise of warrant(2)
 

 
4,616

Change in fair value of investment, warrants
 
31,829

 
30,900

Change in fair value of investment, common stock
 
127,150

 
115,381

Net unrealized gain on investment at fair value
 
$
158,979

 
$
153,568

Fair Value, Assets Measured on Recurring Basis [Table Text Block]
Summarized financial information for Veritone, presented on a three month lag basis, is as follows (in thousands, except per share amounts):
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
2017
 
2017
Revenues
 
$
4,087

 
$
7,195

Gross profit
 
3,751

 
6,663

Operating expenses
 
11,599

 
21,142

Other income (expense), net
 
(13,746
)
 
(12,960
)
Net loss attributable to common stockholders
 
(24,992
)
 
(31,912
)
 
 
 
 
 
Net loss per share attributable to common stockholders - basic and diluted
 
$
(2.94
)
 
$
(5.82
)
 
 
June 30,
2017
 
December 31,
2016
Current assets
 
$
88,831

 
$
21,367

Noncurrent assets
 
440

 
981

Total Assets
 
$
89,271

 
$
22,348

 
 
 
 
 
Current liabilities
 
$
33,746

 
$
44,501

Noncurrent liabilities
 
18

 
22

Total liabilities
 
33,764

 
44,523

Preferred stock
 

 
23,350

Total stockholder's equity (deficit)
 
55,507

 
(45,525
)
Total liabilities, preferred stock and stockholders’ equity
 
$
89,271

 
$
22,348