XML 33 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments Investments (Tables)
9 Months Ended
Sep. 30, 2018
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
 
December 31,
2017
 
September 30,
2018
 
IPO Date
 
December 31,
2017
 
September 30,
2018
Estimated DLOM applied
 
5.7%
 
5%
 
 
5.7%
 
10%
 
20%
-
31%
Volatility assumptions
 
35%
 
37%
 
 
35%
 
72
%
-
87%
 
70%
Term assumptions
 
6 months
 
2 months
 
0 months
 
6 months
 
5 months
 
2 years
-
9 years
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, 2018
 
Six Months Ended June 30, 2018
Revenues
 
$
4,168

 
$
8,556

Gross profit
 
3,348

 
7,172

Operating expenses
 
17,081

 
34,855

Other income (expense), net
 
133

 
316

Net loss attributable to common stockholders
 
$
(14,330
)
 
$
(27,379
)
 
 
 
 
 
Net loss per share attributable to common stockholders - basic and diluted
 
$
(0.88
)
 
$
(1.69
)
 
 
June 30,
2018
 
December 31, 2017
Current assets
 
$
97,833

 
$
83,805

Noncurrent assets
 
7,190

 
4,753

Total Assets
 
$
105,023

 
$
88,558

 
 
 
 
 
Current liabilities
 
$
32,027

 
$
27,256

Noncurrent liabilities
 
473

 

Total liabilities
 
32,500

 
27,256

Preferred stock
 

 

Total stockholder's equity (deficit)
 
72,523

 
61,302

Total liabilities, preferred stock and stockholders’ equity
 
$
105,023

 
$
88,558