XML 57 R36.htm IDEA: XBRL DOCUMENT v3.21.2
Stock Warrants (Tables)
3 Months Ended 12 Months Ended
Apr. 30, 2021
Jan. 31, 2021
Stock Warrants And Earnouts [Abstract]    
Summary of Fair Value Measurement Inputs and Valuation Techniques

The Level 3 fair value inputs used in the recurring valuation of the redeemable convertible preferred stock warrant liability were as follows:

 

     February 26,
2021

(Merger Date)
    January 31,
2021
 

Expected volatility

     84.3     80.5

Risk-free interest rate

     0.0     0.1

Dividend rate

     0.0     0.0

Expected term (years)

     0.0       1.4  

The Level 3 fair value inputs used in the recurring valuation of the redeemable convertible preferred stock warrant liability were as follows:

 

     January 31,  
     2021     2020     2019  

Expected volatility

     80.5     58.4     65.0

Risk-free interest rate

     0.1     1.6     2.8

Dividend rate

     0.0     0.0     0.0

Expected term (years)

     1.4       2.0       2.0  
Summary of Fair Value Private Placement Warrants Basis Valuation Techniques

The Private Placement Warrants were valued using the following assumptions under the Binomial-Lattice Model (“BLM”) that assumes optimal exercise of the Company’s redemption option at the earliest possible date:

 

     April 30,
2021
    February 26,
2021
 

Market price of public stock

     25.3       30.8  

Exercise price

     11.5       11.5  

Expected term (years)

     4.8       5.0  

Volatility

     73.2     73.5

Risk-free interest rate

     0.8     0.8

Dividend rate

     0.0     0.0
 
Summary of Assumed Public Warrants

Activity of warrants is set forth below:

 

     Legacy Common
and Preferred Stock
Warrants (1)
    Private
Placement
Warrants
    Public
Warrants
    Total
Common Stock
Warrants (1)
 

Outstanding as of January 31, 2021

     38,761,031       —         —         38,761,031  

Common Stock Warrants as Part of the Merger

     —         6,521,568       10,470,562       16,992,130  

Warrants Exercised

     (1,097,305     (4,347,712     (6,413,057     (11,858,074
  

 

 

   

 

 

   

 

 

   

 

 

 

Outstanding as of April 30, 2021

     37,663,726       2,173,856       4,057,505       43,895,087  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The shares (and the warrants’ exercise prices) subject to the Company’s Legacy common and preferred stock warrants were restated to reflect the exchange ratio of approximately 0.9966 established in the Merger Agreement as discussed in Note 3.

 
Summary of Fair Value Earnout Liability Basis Valuation Techniques

Assumptions used in the valuation are described below.

 

     March 12,
2021
    February 26,
2021
 

Current stock price

     27.84       30.83  

Expected volatility

     72.00     71.60

Risk-free interest rate

     0.85     0.75

Dividend rate

     0.00     0.00

Expected term (years)

     4.96       5.00  
 
Schedule of Warrants Issued and Outstanding  

Warrants issued and outstanding as of January 31, 2021 and 2020 consisted of the following:

Common Stock Warrants

 

     January 31, 2021  
     Outstanding Warrants         
     Number of
Warrants
     Exercise
Price
     Expiration Date  

Common Stock

     22,351,053      $ 6.02        7/31/2030 – 8/6/2030  

Common Stock

     14,051,462      $ 9.03        11/16/2028 – 2/14/2029  
  

 

 

       

Total outstanding common stock warrants

     36,402,515        
  

 

 

       

 

     January 31, 2020  
     Outstanding Warrants         
     Number of
Warrants
     Exercise
Price
     Expiration Date  

Common Stock

     14,051,462      $ 9.03        11/16/2028 – 2/14/2029  
  

 

 

       

Total outstanding common stock warrants

     14,051,462        
  

 

 

       
Schedule of Outstanding Redeemable Convertible Preferred Stock Warrants  
     January 31, 2021 and 2020  
     Outstanding Warrants      Expiration Date  
     Number of
Warrants
     Exercise
Price
 

Series B Preferred Stock

     2,685      $ 107.52        4/30/2021  

Series D Preferred Stock

     1,436,932      $ 1.24        4/20/2022 – 1/24/2024  

Series E Preferred Stock

     806,375      $ 1.24        12/24/2024 – 7/15/2025  
  

 

 

       

Total outstanding redeemable convertible preferred stock warrants

     2,245,992        
  

 

 

       
Schedule of Liability of Warrants Subject to Re Measurement  

The liability associated with these warrants was subject to remeasurement at each balance sheet date using the Level 3 fair value inputs and was as follows:

 

     Year Ended January 31,  
     2021      2020      2019  
     (in thousands)  

Fair value at beginning of period

   $ 2,718      $ 1,843      $ 1,455  

Change in fair value

     73,125        875        388  
  

 

 

    

 

 

    

 

 

 

Fair value at end of period

   $ 75,843      $ 2,718      $ 1,843