Annual report pursuant to Section 13 and 15(d)

Debt Agreements (Tables)

v3.20.1
Debt Agreements (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of key assumptions used for valuation

The below table represents the weighted-average key assumptions used to calculate the fair value of the Placement Warrants:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

August 7, 2019

    

December 31, 2019

  

Expected volatility

 

 

87

%  

 

125

%

Risk-free interest rate

 

 

1.5

%  

 

1.7

%

Dividend yield

 

 

 —

 

 

 —

 

Expected term (in years)

 

 

4.9

 

 

4.6

 

Weighted-average fair value per share warrant

 

$

0.50

 

$

0.11

 

 

Restatement Due To Trigger Down Round Provision [Member]  
Schedule of key assumptions used for valuation

We calculated the dividend of approximately $0.3 million resulting from the trigger of the down round provision in September 2018 using the Black Scholes Option Pricing Model and the assumptions indicated in the table below:

 

 

 

 

 

 

 

 

 

    

Pre-reset

    

Post-reset

 

Exercise price per share

 

$

11.76

  

$

1.50

 

Expected price volatility

 

 

71

%  

 

71

%

Expected term (in years)

 

 

5.8

  

 

5.8

 

Risk-free interest rate

 

 

3.0

%  

 

3.0

%

Dividend yield

 

 

0.0

%  

 

0.0

%

Weighted-average fair value of warrants

 

$

0.30

  

$

0.84

 

 

Convertible Debt  
Schedule of key assumptions used for valuation

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

September 18, 2018

    

December 31, 2018

  

Expected volatility

 

 

87

%  

 

135

%

Expected term (in years)

 

 

0.75

 

 

0.50

 

Risk-free interest rate

 

 

2.32

%  

 

2.51

%

Dividend yield

 

 

 —

 

 

 —

 

Fair value of conversion provision (in thousands)

 

$

159

 

$

25

 

 

Horizon Warrants  
Schedule of key assumptions used for valuation

 

 

 

 

 

Expected price volatility

    

 

86

%

Expected term (in years)

 

 

7.0

 

Risk-free interest rate

 

 

2.8

%

Dividend yield

 

 

0.0

%

Weighted-average fair value per share warrant

 

$

4.86

 

 

Molteni Warrants  
Schedule of key assumptions used for valuation

The key assumptions used to value the Molteni Warrants were as follows:

 

 

 

 

 

Expected price volatility

    

 

86

%

Expected term (in years)

 

 

7.0

 

Risk-free interest rate

 

 

2.8

%

Dividend yield

 

 

0.0

%

Weighted-average fair value of warrants

 

$

4.86