Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements (Tables)

v3.19.3.a.u2
Fair Value Measurements (Tables)
3 Months Ended
Dec. 31, 2019
Fair Value Measurements [Abstract]  
Reconciliation of the Beginning and Ending Liability Balance



 

 

 

 

 



Three Months Ended



December 31,



2019

 

2018



 

 

 

 

 

Beginning balance

$

3,625,000 

 

$

2,426,000 

Change in fair value of derivative liabilities

 

394,000 

 

 

(225,000)

Ending balance

$

4,019,000 

 

$

2,201,000 



Schedule of Qualitative Information



 

 

 

 

 

 



 

 

 

Weighted Average (range, if applicable)

Valuation Methodology

 

Significant Unobservable Input

 

December 31, 2019

 

September 30, 2019



 

 

 

 

 

 

Monte Carlo Simulation

 

Estimated change of control dates

 

September 2020 to December 2021

 

September 2020 to December 2021



 

Discount rate

 

14.5% to 16.6%

 

14.4% to 16.8%



 

Probability of change of control

 

10% to 90%

 

10% to 90%