XML 27 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities Measured at Fair Value on Recurring Basis
The following table summarizes the assets and liabilities measured at fair value on a recurring basis at September 30, 2017 (in thousands):
Description
September 30,
2017
 
Active
Markets
(Level 1)
 
Observable
Inputs
(Level 2)
 
Unobservable
Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Cash and cash equivalents
$
11,338

 
$
11,338

 
$

 
$

Restricted cash
10

 
10

 

 

Total assets
$
11,348

 
$
11,348


$


$

Liabilities:
 
 
 
 
 
 
 
Warrant liability
$

 
$

 
$

 
$

Contingent consideration
38,100

 

 

 
38,100

Total liabilities
$
38,100

 
$

 
$

 
$
38,100

The following table summarizes the assets and liabilities measured at fair value on a recurring basis at December 31, 2016 (in thousands):
Description
December 31, 2016
 
Active
Markets
(Level 1)
 
Observable
Inputs
(Level 2)
 
Unobservable
Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Cash and cash equivalents
$
25,342

 
$
25,342

 
$

 
$

Restricted cash
10

 
10

 

 

Total assets
$
25,352

 
$
25,352

 
$

 
$

Liabilities:
 
 
 
 
 
 
 
Warrant liability
$
5

 
$

 
$

 
$
5

Contingent consideration
45,100

 

 

 
45,100

Total liabilities
$
45,105

 
$

 
$

 
$
45,105

Summary of Assumptions Used in Valuing Warrants
The Company measures the fair value of the warrants classified as a liability at each reporting date using the Black-Scholes option pricing model using the following assumptions:
 
September 30,
2017
 
December 31, 2016
Risk-free interest rate
0.96
%
 
0.85
%
Expected dividend yield
%
 
%
Expected term (in years)
0.17

 
0.92

Expected volatility
60.04
%
 
83.39
%
Summary of Changes in the Fair Value of the Company's Preferred Stock Warrant Liability
The following table sets forth a summary of changes in the fair value of the Company’s common stock warrant liability, which represented a recurring measurement classified within Level 3 of the fair value hierarchy, wherein fair value was estimated using significant unobservable inputs (in thousands):
Beginning balance, January 1, 2017
$
5

Change in fair value
(5
)
Ending balance, September 30, 2017
$

Summary of Contingent Consideration Obligations
The following table sets forth a summary of changes in the fair value of the Company's contingent consideration liability, which represented a recurring measurement classified within Level 3 of the fair value hierarchy, wherein fair value was estimated using significant unobservable inputs (in thousands):
Beginning balance, January 1, 2017
$
45,100

Provisional purchase price accounting adjustment (Note 4)
(14,600
)
Loss from change in fair value of contingent consideration
7,600

Ending balance, September 30, 2017
$
38,100