XML 116 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Warrant liability (Tables)
12 Months Ended
Dec. 31, 2019
Warrant liability  
Summary of roll-forward of the fair values of the Company’s warrant liability

The following table provides a roll-forward of the fair values of the Company’s warrant liability for which fair value was determined by Level 3 inputs (in thousands):

 

 

 

 

 

 

Warrant 

 

    

Liability

Fair value at December 31, 2018

 

$

4,804

Change in fair value of warrant liability recorded as other expense

 

 

5,381

Conversion of warrant liability to equity upon closing of IPO and exercise of warrants

 

 

(10,021)

Impact of exchange rates on translation of warrant liability to USD included in accumulated other comprehensive income (loss)

 

 

(164)

Fair value at December 31, 2019

 

$

 —

 

Warrants  
Warrant liability  
Summary of unobservable inputs to the fair value measurement of the warrant liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement upon closing 

 

 

 

 

 

 

 

 

of the IPO on May 28, 2019

 

December 31, 2018

 

 

 

Series A

 

Series B1

 

Series A

 

Series B1

 

 

    

Warrants

    

Warrants

    

Warrants

    

Warrants (1)

 

Risk-free rate

 

 

2.2

%

 

2.1

%

 

2.6

%

 

2.5

%

Expected dividend yield

 

 

 —

%  

 

 —

%  

 

 —

%  

 

 —

%

Expected term (years)

 

 

8.0

 

 

5.8

 

 

8.4

 

 

6.25

 

Expected volatility

 

 

74.7

%  

 

78.2

%  

 

75.4

%  

 

79.6

%

Exercise price

 

£

0.01

 

£

0.01

 

£

0.01

 

£

0.01

 

Fair value of preferred shares or ordinary shares underlying the warrant

 

$

12.28

 

$

12.28

 

$

8.61

 

$

4.15

 


(1)

The fair value of the Series B1 preferred shares underlying the warrants to purchase Series B1 preferred shares at December 31, 2018 includes a 50% probability that the warrants will be not be exercisable prior to the IPO, based on their contractual terms.