XML 45 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments (Tables)
12 Months Ended
Dec. 31, 2017
Investments, All Other Investments [Abstract]  
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 December 31, 2017, the accompanying consolidated statements of operations reflected the following (in thousands):
 
 
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
 
8,317

Change in fair value of investment, common stock
 
33,922

Net unrealized gain on investment at fair value
 
$
49,526

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):
 
 
Nine Months Ended
September 30, 2017
 
 
(Unaudited)
Revenues
 
$
10,914

Gross profit
 
10,090

Operating expenses
 
44,024

Other income (expense), net
 
(12,872
)
Net loss attributable to common stockholders
 
(51,281
)
Net loss per share attributable to common stockholders - basic and diluted
 
$
(5.94
)
 
 
September 30,
2017
Current assets
 
$
78,509

Noncurrent assets
 
1,173

Total Assets
 
$
79,682

 
 
 
Current liabilities
 
$
31,836

Noncurrent liabilities
 
14

Total liabilities
 
31,850

Preferred stock
 

Total stockholders’ equity (deficit)
 
47,832

Total liabilities, preferred stock and stockholders’ equity
 
$
79,682

Schedule of Assumptions Used [Table Text Block]
he 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
 
December 31, 2017
 
IPO Date
 
December 31, 2017
Estimated DLOM applied
 
5.7%
 
5%
 
5.7%
 
10%
Volatility assumptions
 
35%
 
37%
 
35%
 
72
%
-
87%
Term assumptions
 
6 months
 
2 months
 
6 months
 
5 months
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]

Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]