XML 38 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables summarizes the types of assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy (in thousands):

 

September 30, 2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

 

5,640

 

 

$

 

 

 

$

 

 

 

$

 

5,640

 

Total financial assets

$

 

5,640

 

 

$

 

 

 

$

 

 

 

$

 

5,640

 

Liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

$

 

 

 

$

 

 

 

$

 

22,764

 

 

$

 

22,764

 

Contingent consideration liability

 

 

 

 

 

 

 

 

 

 

24,447

 

 

 

 

24,447

 

Redeemable convertible preferred stock warrant liability

 

 

 

 

 

 

 

 

 

 

577

 

 

 

 

577

 

Total financial liabilities

$

 

 

 

$

 

 

 

$

 

47,788

 

 

$

 

47,788

 

 

 

December 31, 2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

 

14,638

 

 

$

 

 

 

$

 

 

 

$

 

14,638

 

Total financial assets

$

 

14,638

 

 

$

 

 

 

$

 

 

 

$

 

14,638

 

Liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

$

 

 

 

$

 

 

 

$

 

38,007

 

 

$

 

38,007

 

Contingent consideration liability

 

 

 

 

 

 

 

 

 

 

23,667

 

 

 

 

23,667

 

Redeemable convertible preferred stock warrant liability

 

 

 

 

 

 

 

 

 

 

42

 

 

 

 

42

 

Total financial liabilities

$

 

 

 

$

 

 

 

$

 

61,716

 

 

$

 

61,716

 

Schedule Of Convertible Notes Derivative Liabilities Determined Using Assumptions

The convertible notes derivative liabilities were determined using the following assumptions:

 

 

September 30,

 

 

 

December 31,

 

 

 

2021

 

 

 

2020

 

Expected exit date

 

10/31/2021

 

 

 

6/30/2022

 

Discount rate

 

 

19.1

%

 

 

 

21.0

%

 

Schedule of Change in Fair Value of the Redeemable Convertible Preferred Stock Warrant Liability, Derivative Liabilities and Contingent Consideration Liability

The change in fair value of the redeemable convertible preferred stock warrant liability, derivative liabilities and contingent consideration liability are summarized below (in thousands)

 

 

 

Redeemable
convertible
preferred
stock
warrant
liability

 

 

 

Derivative
liabilities

 

 

 

Contingent
consideration
liability

 

Beginning fair value, January 1, 2020

$

 

75

 

 

$

 

39,499

 

 

$

 

 

Recognition

 

 

 

 

 

 

6,848

 

 

 

 

23,842

 

Change in fair value

 

 

(33

)

 

 

 

(8,340

)

 

 

 

(175

)

Ending fair value, December 31, 2020

$

 

42

 

 

$

 

38,007

 

 

$

 

23,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable
convertible
preferred
stock
warrant
liability

 

 

 

Derivative
liabilities

 

 

 

Contingent
consideration
liability

 

Beginning fair value, January 1, 2021

$

 

42

 

 

$

 

38,007

 

 

$

 

23,667

 

Change in fair value

 

 

582

 

 

 

 

6,121

 

 

 

 

(204

)

Ending fair value, March 31, 2021

 

 

624

 

 

 

 

44,128

 

 

 

 

23,463

 

Change in fair value

 

 

(50

)

 

 

 

2,019

 

 

 

 

1,121

 

Ending fair value, June 30, 2021

 

 

574

 

 

 

 

46,147

 

 

 

 

24,584

 

Change in fair value

 

 

3

 

 

 

 

(23,383

)

 

 

 

(137

)

Ending fair value, September 30, 2021

$

 

577

 

 

$

 

22,764

 

 

$

 

24,447