XML 48 R26.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities at Fair value on a Recurring Basis

The Company measures the following financial assets at fair value on a recurring basis. There were no transfers between levels of the fair value hierarchy during any of the periods presented. The following tables set forth the Company’s financial assets and liabilities carried at fair value categorized using the lowest level of input applicable to each financial instrument as of December 31, 2020 and 2019 (in thousands):

 

 

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

Balance at

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

2020

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

$

1,251

 

 

$

 

 

$

1,251

 

 

$

 

US Treasury securities

 

 

34,147

 

 

 

34,147

 

 

 

 

 

 

 

Restricted cash

 

 

551

 

 

 

551

 

 

 

 

 

 

 

 

 

$

35,949

 

 

$

34,698

 

 

$

1,251

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

 

$

1,010

 

 

$

 

 

$

 

 

$

1,010

 

 

 

$

1,010

 

 

$

 

 

$

 

 

$

1,010

 

 

 

 

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

Balance at

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

2019

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

4,301

 

 

$

4,301

 

 

$

 

 

$

 

Restricted cash

 

 

180

 

 

 

180

 

 

 

 

 

 

 

 

 

$

4,481

 

 

$

4,481

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

 

$

2,425

 

 

$

 

 

$

 

 

$

2,425

 

 

 

$

2,425

 

 

$

 

 

$

 

 

$

2,425

 

Summary of Contingent Interest Payments

The estimated fair value of the derivative at December 31, 2020 was determined using a probability-weighted discounted cash flow model that includes contingent interest payments under the following scenarios:

 

 

Range

 

4% contingent interest beginning in 2021

 

 

0

%

4% contingent interest beginning in 2022

 

 

90

%

Roll-Forward of Fair Value of Derivative Liability

The following table provides a roll-forward of the fair value of the derivative liability (in thousands):

 

Balance at December 31, 2018

 

$

2,142

 

Change in fair value of derivative liability, recorded as interest

   expense

 

 

283

 

Balance at December 31, 2019

 

 

2,425

 

Change in fair value of derivative liability, recorded as interest

   expense

 

 

(1,415

)

Balance at December 31, 2020

 

$

1,010