XML 34 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurement (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities that Require Fair Value Measurements on a Recurring Basis

The following table summarizes the Company’s assets and liabilities that require fair value measurements on a recurring basis and their respective input levels based on the fair value hierarchy (in thousands):

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

As of September 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

23,103

 

 

$

23,103

 

 

$

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock warrant liability

 

$

5,990

 

 

$

 

 

$

 

 

$

5,990

 

As of December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

12,472

 

 

$

12,472

 

 

$

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

 

$

3,028

 

 

$

 

 

$

 

 

$

3,028

 

Preferred stock warrant liability

 

 

1,656

 

 

 

 

 

 

 

 

 

1,656

 

Total liabilities

 

$

4,684

 

 

$

 

 

$

 

 

$

4,684

 

Weighted-Average Assumptions Used In Determining Fair Value of Preferred Stock Warrant Liability Valued Using Black-Scholes Option Pricing Model

The following weighted-average assumptions were used in determining the fair value of the preferred stock warrant liability valued using the Black-Scholes option pricing model as of September 30, 2018 and December 31, 2017:

 

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Expected volatility

 

 

68.7

%

 

 

68.0

%

Risk-free interest rate

 

 

3.0

%

 

 

2.2

%

Contractual term (in years)

 

 

5.7

 

 

 

5.9

 

Expected dividend yield

 

 

 

 

 

 

Estimated Fair Values Per Share of Underlying Redeemable Convertible Preferred Stock

The following estimated fair values per share of the Company’s underlying redeemable convertible preferred stock were used to determine the estimated fair value of the preferred stock warrant liability:

 

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Series AA

 

$

 

 

$

5.75

 

Series B

 

$

8.95

 

 

$

3.76

 

Series C-1

 

$

8.95

 

 

$

3.76