XML 40 R11.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurements
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4.

Fair Value Measurements

The following tables present information about the Company’s financial assets and liabilities that are measured at fair value on a recurring basis and indicate the level of the fair value hierarchy utilized to determine such fair values:

 

 

Fair Value Measurements as of December 31, 2020 Using (000's):

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

Prices

 

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

$

43,631

 

$

 

$

 

$

43,631

 

Total assets

$

43,631

 

$

 

$

 

$

43,631

 

 

 

Fair Value Measurements as of December 31, 2019 Using (000's):

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

Prices

 

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

$

22,784

 

$

 

$

 

$

22,784

 

Total assets

$

22,784

 

$

 

$

 

$

22,784

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability related to loan

$

 

$

 

$

494

 

$

494

 

Total liabilities

$

 

$

 

$

494

 

$

494

 

 

Valuation of Derivative Liability

The Company’s derivative liability was comprised of the contingent interest rate reset features and a contingent feature to pay a success fee upon the occurrence of certain liquidity events, each of which met the definition of a derivative instrument, which terms are included in the loan and security agreement (see Note 7). The Company classified these instruments as a liability on the consolidated balance sheet because these features were not clearly and closely related to its host instrument and met the definition of a derivative. The derivative liability was initially recorded at fair value upon issuance of the loan and was being subsequently remeasured to fair value at each reporting date. Changes in the fair value of the derivative liability were recognized as a component of other income (expense), net in the consolidated statements of operations. The success fee was paid in full following the closing of the Merger in June 2020.

The fair value of the derivative liability recognized was determined based on significant inputs not observable in the market, which represents a Level 3 measurement within the fair value hierarchy. The fair value of the derivative liability was determined using the probability-weighted expected return method, which considered as inputs the type, timing and probability of occurrence of a change-of-control event, the future equity financing and cash settlement of the loans; the potential amount of the payment under each of these potential settlement scenarios; and the risk-adjusted discount rate reflecting the expected risk profile for each of the potential settlement scenarios.

The following table provides a roll forward of the aggregate fair values of the Company’s derivative liability:

 

 

 

Derivative

Liability

 

 

 

(000"s)

 

Balance at January 1, 2019

 

$

390

 

Change in fair value

 

104

 

Balance at December 31, 2019

 

 

494

 

Change in fair value

 

556

 

Payment of success fee

 

 

(1,050

)

Balance at December 31, 2020

 

$