Quarterly report pursuant to Section 13 or 15(d)

Derivative Liabilities

v3.19.3
Derivative Liabilities
3 Months Ended
Sep. 30, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Liabilities

Note 8. Derivative Liabilities

 

The table below provides a summary of the changes in fair value, including net transfers in and/or out, of all financial assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended September 30, 2019 (in thousands):

  

   

Fair Value
Measurement
Using Level 3
Inputs 

Total 

 
Balance, June 30, 2019   $ 955  
Change in fair value of derivative liabilities     344  
Balance, September 30, 2019  (see footnote 9)   $ 1,299  

 

The fair value of the derivative features of the convertible note at the balance sheet dates were calculated using the with-and-without method, a form of the income approach, valued with the following weighted average assumptions:

  

    September 30, 2019     June 30,
2019
 
Remaining term (years)     3.67-4.17       3.92  
Expected volatility     50 %     49 %
Risk free interest rate     1.55%-1.56%       1.73 %
Dividend yield     0.00 %     0.00 %

 

Risk-free interest rate: The Company uses the risk-free interest rate of a U.S. Treasury Bill with a similar term on the date of the issuance.

  

Dividend yield: The Company uses a 0% expected dividend yield as the Company has not paid dividends to date and does not anticipate declaring dividends in the near future.

  

Volatility: The Company estimated the expected volatility of the stock price based on the corresponding volatility of the Company's peer group stock price for a period consistent with the convertible notes' expected term.

  

Remaining term: The Company's remaining term is based on the remaining contractual term of the convertible notes.