Annual report pursuant to Section 13 and 15(d)

Stockholders' Equity (Tables)

v3.8.0.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2017
Equity [Abstract]  
Reconciliation of Warrant Liability Measured at Fair Value

The following table is a reconciliation of the warrant liability measured at fair value using level 3 inputs (in thousands):

 

 

 

Warrant Liability

 

Balance at December 31, 2015

 

 

34

 

Initial fair value of common stock warrants

 

 

18

 

Change in fair value of common stock warrants during 2016

 

 

(3

)

Balance at December 31, 2016

 

 

49

 

Change in fair value through August 1, 2017

 

 

37

 

Conversion of 2014 warrants to common stock

 

 

(87

)

Warrant liability related to Merger on August 1, 2017

 

 

1,120

 

Change in fair value during the five months ended December 31, 2017

 

 

(165

)

Balance at December 31, 2017

 

$

954

 

 

Outstanding Warrants Valuation Assumption

The fair value of these warrants on December 31, 2017 and 2016 was determined using a Black-Scholes model with the following key level 3 inputs:

 

 

 

December 31,

2017

 

 

December 31,

2016

 

Risk-free interest rate

 

 

1.89

%

 

 

1.20

%

Expected life (in years)

 

 

2.13

 

 

 

2.25

 

Dividend yield

 

 

 

 

 

 

Volatility

 

 

103

%

 

 

76

%

Stock price at valuation date

 

$

10.02

 

 

$

3.07

 

 

Financial Liabilities Subject to Fair Value Measurements

The following table sets forth the Company’s financial liabilities subject to fair value measurements as of December 31, 2017 and 2016 (in thousands):

 

 

 

Fair Value as of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

Basis of Fair Value Measurements

 

(in thousands)

 

2017

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

2017 warrants

 

$

954

 

 

$

 

 

$

 

 

$

954

 

 

 

 

Fair Value as of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

Basis of Fair Value Measurements

 

(in thousands)

 

2016

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

2014 warrants

 

$

49

 

 

$

 

 

$

 

 

$

49