XML 42 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule of cash and available-for-sale securities’ adjusted cost, gross unrealized gains, gross unrealized losses and fair values by significant investment category
The following table presents the Company’s cash, cash equivalents, restricted cash, and marketable securities as of December 31, 2017 and 2016 (in thousands):
 
 
December 31, 2017
 
Adjusted Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Fair Value
 
Cash and Cash
Equivalents
 
Restricted
Cash
 
Marketable
Securities
Cash
$
6,783

 
$

 
$

 
$
6,783

 
$
5,370

 
$
1,413

 
$

Level 1 (1):
 

 
 

 
 

 
 

 
 

 
 

 
 

Money market funds
11,187

 

 

 
11,187

 
11,187

 

 

U.S. treasury securities
1,991

 

 

 
1,991

 

 

 
1,991

Subtotal
13,178

 

 

 
13,178

 
11,187

 

 
1,991

Level 2 (2):
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government agency securities
47,594

 

 
(42
)
 
47,552

 

 

 
47,552

Total
$
67,555

 
$

 
$
(42
)
 
$
67,513

 
$
16,557

 
$
1,413

 
$
49,543

 
December 31, 2016
 
Adjusted Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Fair Value
 
Cash and Cash
Equivalents
 
Restricted
Cash
 
Marketable
Securities
Cash
$
13,756

 
$

 
$

 
$
13,756

 
$
12,563

 
$
1,193

 
$

Level 1 (1):
 

 
 

 
 

 
 

 
 

 
 

 
 

Money market funds
10,043

 

 

 
10,043

 
10,043

 

 

Level 2 (2):
 

 
 

 
 

 
 

 
 

 
 

 
 

Repurchase agreements
1,660

 


 


 
1,660

 
1,660

 


 


U.S. government agency securities
86,333

 
19

 
(17
)
 
86,335

 

 

 
86,335

Subtotal
87,993

 
19

 
(17
)
 
87,995

 
1,660

 

 
86,335

Total
$
111,792

 
$
19

 
$
(17
)
 
$
111,794

 
$
24,266

 
$
1,193

 
$
86,335


(1)
The fair value of Level 1 securities is estimated based on quoted prices in active markets for identical assets or liabilities.
(2)
The fair value of Level 2 securities is estimated based on observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term on the assets or liabilities.
Schedule of changes in the fair value of the Company's warrant liability representing a recurring measurement classified within Level 3, wherein fair value is estimated using significant unobservable inputs
The following table sets forth a summary of changes in the fair value of this warrant liability, which represents a recurring measurement that is classified within Level 3 of the fair value hierarchy, wherein fair value is estimated using significant unobservable inputs (in thousands):
 
 
Warrant Liability
Balance as of January 1, 2016
$
153

Amounts acquired or issued

Changes in estimated fair value
(78
)
Balance as of December 31, 2016
75

Amounts acquired or issued

Changes in estimated fair value
(65
)
Balance as of December 31, 2017
$
10

Schedule of assumptions used for valuation of warrants
The following assumptions were used at December 31, 2017 and 2016 to determine the warrant liability:
 
 
December 31,
 
2017
 
2016
Estimated remaining term
4.3 years

 
5.3 years

Risk-free interest rate
2.1
%
 
2.0
%
Volatility
77.6
%
 
77.2
%
Dividend yield
%
 
%
Fair value of underlying instrument*
$
1.60

 
$
5.88


*Trevena, Inc. closing stock price.