XML 54 R39.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2021
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis
The following table
 
sets forth by level, within the fair value hierarchy, the Company’s liabilities measured at fair value on a recurring and
non-recurring
basis as of June 30, 2021:
 
(in thousands)
  
Carrying

Value
    
Quoted Prices in

Active Markets

for Identical

Items

(Level 1)
    
Significant

Other

Observable

Inputs

(Level 2)
    
Significant

Unobservable

Inputs

(Level 3)
 
Liabilities measured at fair value on a recurring basis:
                                   
Contingent consideration
   $ 12,347      $ —        $ —        $ 12,347  
Public Warrant Liabilities
     84,870        84,870        —          —    
Private Placement Warrant Liabilities
     38,973        —          —          38,973  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 136,190      $ 84,870      $ —        $ 51,320  
    
 
 
    
 
 
    
 
 
    
 
 
 
The following table sets forth by level, within the fair value hierarchy, the Company’s liabilities measured at fair value on a recurring and
non-recurring
basis as of December 31, 2020:
 
(in thousands)
  
Carrying

Value
    
Quoted Prices in

Active Markets

for Identical

Items

(Level 1)
    
Significant

Other

Observable

Inputs

(Level 2)
    
Significant

Unobservable

Inputs

(Level 3)
 
Liabilities measured at fair value on a recurring basis:
                                   
Contingent consideration
   $ 5,172      $ —        $ —        $ 5,172  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 5,172      $ —        $ —        $ 5,172
    
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Liabilities Measured At Fair Value Using Significant Unobservable Inputs
Activity of the assets and liabilities measured at fair value using significant unobservable inputs was as follows:
 
    
Fair Value Measurements
For the three months ended
June 30,
 
    
2021
    
2020
 
Opening Balance as at April 1,
   $ 5,457      $ 23,429  
Embedded derivative recognized under Term Loan 2
     —          51,328  
Change in fair value of embedded derivative
     —          306  
Change in fair value of contingent consideration
     (496      —    
Contingent consideration recognized due to acquisitions
     —          2,695  
Warrants acquired in the Business Combination
     163,058        —    
Change in fair value of warrants
     (39,215      —    
Contingent consideration settled through equity
    
9,600
       (1,958
Contingent consideration payments
     (2,214      —    
    
 
 
    
 
 
 
Closing Balance as at June 30,
   $ 136,190      $ 75,800  
    
 
 
    
 
 
 
 
    
Fair Value Measurements
For the six months ended
June 30,
 
    
2021
    
2020
 
Opening Balance as at January 1,
   $ 5,172      $ 23,429  
Embedded derivative recognized under Term Loan 2
     —          51,328  
Change in fair value of embedded derivative
     —          306  
Change in fair value of contingent consideration
     (211      —    
Contingent consideration recognized due to acquisitions
     —          2,695  
Warrants acquired in the Business Combination
     163,058        —    
Change in fair value of warrants
     (39,215      —    
Contingent consideration settled through equity
    
9,600
       (1,958
Contingent consideration payments
     (2,214      —    
    
 
 
    
 
 
 
Closing Balance as at June 30,
   $ 136,190      $ 75,800  
    
 
 
    
 
 
 
Embedded Derivative Liability  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements The recurring Level 3 fair value measurements of the embedded derivative liability included the following significant unobservable inputs as of June 1, 2020 and June 30, 2020:
    
Range as of
 
Unobservable Input
  
June 1, 2020
   
June 30, 2020
 
Probability of change of control
     90     90
Probability of issuance of debt
     5     5
Expected date of event
    
Fourth Quarter
2020
     
Fourth Quarter
2020
 
Discount rate
     39     38
Warrant Liabilities  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements
The following table provides quantitative information regarding the Level 3 inputs used for the fair value measurements of the warrants liabilities:
 
    
As of
 
Unobservable Input
  
June 3, 2021
   
June 30, 2021
 
Exercise price
   $ 11.50     $ 11.50  
Stock price
   $ 14.75     $ 12.10  
Term (years)
     5.0       4.9  
Volatility
     37.1     44.8
Rick free interest rate
     0.8     0.9
Dividend yield
     None       None  
Public warrant price
   $ 4.85     $ 3.69