Quarterly report pursuant to Section 13 or 15(d)

Stockholders' Equity (Tables)

v3.8.0.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2018
Equity [Abstract]  
Outstanding Warrants to Purchase Shares of Common Stock

As of March 31, 2018, the Company had warrants outstanding to purchase 3.5 million shares of the Company’s stock.  The Company accounts for certain of its common stock warrants under guidance in ASC 480 that clarifies the determination of whether an instrument is classified as a liability or equity.  The following table summarizes the Company’s outstanding warrants as of March 31, 2018 and December 31, 2017 and the warrant activity during the three months ended March 31, 2018:

 

 

 

Warrants Outstanding

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding

 

 

Weighted Average

 

 

 

December 31, 2017

 

 

Issued

 

 

Exercised

 

 

March 31, 2018

 

 

Exercise Price

 

2017 Warrants

 

 

377,273

 

 

 

 

 

 

 

 

 

377,273

 

 

$

39.82

 

2017 Private Placement Warrants

 

 

2,954,462

 

 

 

 

 

 

 

 

 

2,954,462

 

 

$

6.84

 

2018 Warrants

 

 

 

 

 

190,000

 

 

 

 

 

 

190,000

 

 

$

9.58

 

 

 

 

3,331,735

 

 

 

190,000

 

 

 

 

 

 

3,521,735

 

 

 

 

 

 

Reconciliation of Warrant Liability Measured at Fair Value

The following table is a reconciliation of the 2017 Warrant liability measured at fair value using level 3 inputs (in thousands):

 

 

 

Warrant

Liability

 

Balance at December 31, 2017

 

$

954

 

Change in fair value during the three months ended March 31, 2018

 

 

(614

)

Balance at March 31, 2018

 

$

340

 

 

Outstanding Warrants Valuation Assumption

The fair value of the 2017 Warrants on March 31, 2018 and December 31, 2017 was determined using a Black-Scholes model with the following key level 3 inputs:

 

 

March 31, 2018

 

 

December 31, 2017

 

Risk-free interest rate

 

2.27

%

 

 

1.89

%

Expected life (in years)

 

1.89

 

 

 

2.13

 

Dividend yield

 

 

 

 

 

Volatility

 

89

%

 

 

103

%

Stock price

$

8.00

 

 

$

10.02