Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements

v3.10.0.1
Fair Value Measurements
9 Months Ended
Sep. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4. Fair Value Measurements

The following fair value hierarchy table presents information about the Company’s financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2018 and December 31, 2017:

 

     Fair Value Measurement as of September 30, 2018  
     Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Cash equivalents

   $ 10,237,703      $ —        $ —    

Marketable securities

     26,645,137        —          —    

Warrant liabilities

     —          —          35,379,814  
  

 

 

    

 

 

    

 

 

 

Total

   $ 36,882,840      $ —        $ 35,379,814  
  

 

 

    

 

 

    

 

 

 
     Fair Value Measurement as of December 31, 2017  
     Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Cash equivalents

   $ 5,949,477      $ —        $ —    

Marketable securities

     39,858,864        —          —    

Warrant liabilities

     —          —          13,549,437  
  

 

 

    

 

 

    

 

 

 

Total

   $ 45,808,341      $ —        $ 13,549,437  
  

 

 

    

 

 

    

 

 

 

The Company issued a warrant to the representative of the underwriter of its initial public offering (the “Representative’s Warrant”). The Company determined that this warrant should be classified as a liability and considers it as a Level 3 financial instrument (see also Note 7, “Capital Structure”). The Representative’s Warrant is re-measured at each subsequent reporting period and changes in fair value are recognized in the consolidated statement of operations. The following assumptions were used in a Black- Scholes option-pricing model to determine the fair value of the warrant liability:

 

     As of
September 30,
2018
    As of
December 31,
2017
 

Expected volatility

     64.0     88.1

Remaining contractual term (in years)

     0.92       1.67  

Risk-free interest rate

     2.59     1.89

Expected dividend yield

     —       —  

The Company issued warrants to the purchasers of its 2016 Offering (the “2016 Warrants”), The Company determined that these warrants should be classified as a liability and considered as a Level 3 financial instrument (see also Note 7, “Capital Structure”). The 2016 Warrants are re-measured at each subsequent reporting period and changes in fair value are recognized in the consolidated statement of operations. The following assumptions were used in a Black-Scholes option-pricing model to determine the fair value of the warrant liability:

 

     As of
September 30,
2018
    As of
December 31,
2017
 

Expected volatility

     82.6     80.3

Remaining contractual term (in years)

     2.83       3.58  

Risk-free interest rate

     2.88     2.09

Expected dividend yield

     —       —  

 

The Company issued warrants to the purchasers of its 2017 Offering (the “2017 Warrants”). The Company determined that these warrants should be classified as a liability and considered as a Level 3 financial instrument (see also Note 7, “Capital Structure”). The 2017 Warrants are re-measured at each subsequent reporting period and changes in fair value are recognized in the consolidated statement of operations. The following assumptions were used in a Black-Scholes option-pricing model to determine the fair value of the warrant liability:

 

     As of
September 30,
2018
    As of
December 31,
2017
 

Expected volatility

     87.0     81.5

Remaining contractual term (in years)

     3.83       4.58  

Risk-free interest rate

     2.91     2.20

Expected dividend yield

     —       —  

The following tables present a reconciliation of the Company’s financial liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2018 and 2017:

Warrant liabilities

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2018      2017      2018      2017  

Balance at beginning of period

   $ 38,626,579      $ 9,581,916      $ 13,549,437      $ 12,698,980  

Issuance of warrants

     —          12,383,435        —          12,383,435  

(Decrease) increase in fair value (1)

     (3,246,765      (5,941,144      21,830,377        (9,058,208
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 35,379,814      $ 16,024,207      $ 35,379,814      $ 16,024,207  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

The change in fair values of the warrant liabilities is recorded in other income (expense) in the consolidated statement of operations.

The key inputs into the Black-Scholes option pricing model are the current per-share value and the expected volatility of the Company’s common stock. Significant changes in these inputs will directly increase or decrease the estimated fair value of the Company’s warrant liabilities.