XML 59 R39.htm IDEA: XBRL DOCUMENT v3.21.2
Stock Warrants and Earnouts (Tables)
6 Months Ended 12 Months Ended
Jul. 31, 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
BLM that assumes optimal exercise of the Company’s redemption option at the earliest possible date:
 
    
July 31,

2021
   
February 26,

2021
 
Market price of public stock
   $ 23.65       $30.83  
Exercise price
   $ 11.50       $11.50  
Expected term (years)
     4.6       5.0  
Volatility
     70.2     73.5
Risk-free interest rate
     0.6     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
     (1,685,185      (4,347,712      (10,226,081      (16,258,978
Warrants Redeemed
     —          —          (244,481      (244,481
    
 
 
    
 
 
    
 
 
    
 
 
 
Outstanding as of July 31, 2021
     37,075,846        2,173,856        —          39,249,702  
    
 
 
    
 
 
    
 
 
    
 
 
 
 
(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  
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