XML 97 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Summary of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following tables summarize the Company’s financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy:

 

 

 

 

 

December 31, 2019

 

 

 

Valuation

Hierarchy

 

Amortized

Cost

 

 

Gross

Unrealized

Holding

Gains

 

 

Gross

Unrealized

Holding

Losses

 

 

Aggregate

Fair Value

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

Level 1

 

$

106,127

 

 

$

 

 

$

 

 

$

106,127

 

U.S. government treasuries (2)

 

Level 2

 

 

298,256

 

 

 

140

 

 

 

(5

)

 

 

298,391

 

Bank time deposits

 

Level 2

 

 

2,500

 

 

 

 

 

 

 

 

 

2,500

 

Total financial assets

 

 

 

$

406,883

 

 

$

140

 

 

$

(5

)

 

$

407,018

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

 

Level 3

 

$

12,449

 

 

$

 

 

$

 

 

$

12,449

 

Contingent consideration

 

Level 3

 

 

17,580

 

 

 

 

 

 

 

 

 

17,580

 

Total financial liabilities

 

 

 

$

30,029

 

 

$

 

 

$

 

 

$

30,029

 

 

(1)

Includes $13.5 million of restricted cash equivalents.

(2)

Includes $24.3 million classified as long-term investments.

 

 

 

 

 

December 31, 2018

 

 

 

Valuation

Hierarchy

 

Amortized

Cost

 

 

Gross

Unrealized

Holding

Gains

 

 

Gross

Unrealized

Holding

Losses

 

 

Aggregate

Fair Value

 

 

 

 

 

(in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

Level 1

 

$

43,600

 

 

$

 

 

$

 

 

$

43,600

 

Structured deposits

 

Level 2

 

 

1,000

 

 

 

 

 

 

 

 

 

1,000

 

U.S. government treasuries

 

Level 2

 

 

49,859

 

 

 

 

 

 

(14

)

 

 

49,845

 

Total financial assets

 

 

 

$

94,459

 

 

$

 

 

$

(14

)

 

$

94,445

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock warrant liability

 

Level 3

 

$

1,024

 

 

$

 

 

$

 

 

$

1,024

 

Contingent consideration

 

Level 3

 

 

9,250

 

 

 

 

 

 

 

 

 

9,250

 

Total financial liabilities

 

 

 

$

10,274

 

 

$

 

 

$

 

 

$

10,274

 

 

(1)

Includes $11.8 million of restricted cash equivalents.

Summary of Changes in Estimated Fair Value of Financial Liabilities

The following table sets forth the changes in the estimated fair value of the Company’s Level 3 financial liabilities (in thousands):

 

 

 

Contingent

Consideration

 

 

Derivative Liability

 

 

Warrant

Liability

 

 

Total

 

Balance at December 31, 2018

 

$

9,250

 

 

$

 

 

$

1,024

 

 

$

10,274

 

Initial fair value

 

 

 

 

 

13,599

 

 

 

 

 

 

13,599

 

Changes in fair value

 

 

8,330

 

 

 

(1,150

)

 

 

2,049

 

 

 

9,229

 

Reclassification of warrant liability to additional

   paid-in capital upon the IPO

 

 

 

 

 

 

 

 

(3,073

)

 

 

(3,073

)

Balance at December 31, 2019

 

$

17,580

 

 

$

12,449

 

 

$

 

 

$

30,029

 

Convertible Preferred Stock Warrant Liability  
Assumptions Used to Calculate Convertible Preferred Stock Warrant Liability and Stock Options As a result, the Company remeasured and reclassified the convertible preferred stock warrant liability to additional paid-in capital. Prior to the IPO, the convertible preferred stock warrant liability was valued using the Black-Scholes option pricing model. The assumptions used to calculate the convertible preferred stock warrant liability as of October 15, 2019, the date immediately before the closing of the IPO, and December 31, 2018 were as follows:

 

 

 

October 15, 2019

 

 

December 31, 2018

 

Exercise price

 

$

4.50

 

 

$

4.50

 

Expected term

 

 

6.9

 

 

 

7.7

 

Expected stock price volatility

 

 

88.8

%

 

 

83.5

%

Risk-free interest rate

 

 

1.7

%

 

 

2.6

%

Expected dividend yield