XML 43 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value Measurements  
Assumptions used to calculate common stock warrants

 

 

 

 

 

 

 

Three months ended 

 

 

March 31, 2019

 

March 31, 2018

Risk-free interest rate

 

2.51%

 

1.64% - 2.28%

Volatility

 

74.93%

 

18.40% - 81.95%

Expected average term

 

0.53

 

0.01 - 1.53

 

Schedule of activity in the common stock warrant liability

The following table shows the activity in the common stock warrant liability (in thousands):

 

 

 

 

 

 

 

 

 

Three months ended 

 

 

March 31, 2019

    

March 31, 2018

 

Beginning of period

$

105

 

$

4,391

 

Change in fair value of common stock warrants

 

2,126

 

 

(1,258)

 

End of period

$

2,231

 

$

3,133

 

 

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation

 

 

 

 

 

 

 

Three months ended 

 

 

March 31, 2019

 

March 31, 2018

Risk-free interest rate

 

2.32% - 2.33%

 

2.72% - 2.73%

Volatility

 

85.00%

 

85.00%

Expected average term

 

8.01-  8.30

 

9.01 - 9.30

 

Schedule of fair value of warrants

 

 

 

 

 

 

 

 

Amazon Warrant Shares

 

 

Walmart Warrant Shares

Issuance date - first tranche

$

1.15

 

$

1.88

As of vesting date - second tranche, first installment

 

2.16

 

 

 —

As of vesting date - second tranche, second installment

 

1.54

 

 

 —

As of March 2019 - second tranche

 

2.05

 

 

1.94

As of March 2018 - second tranche

 

1.57

 

 

1.71