XML 59 R37.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Schedule of Fair Value Measurement Inputs

The redeemable convertible preferred stock warrants were valued using the following assumptions under the Black-Scholes option-pricing model:

 

     Initial Issuance
Date
    Subsequent
Issuance Date
    December 31,
2020
    February 11,
2021
    March 11,
2021
 

Stock price

   $ 5.80   $ 5.80   $ 7.11   $ 10.27   $ 8.44

Expected term (years)

     10.00       9.31       2.00       2.00       2.00  

Expected volatility

     57.81     57.35     76.00     76.00     76.00

Risk-free interest rate

     3.06     1.75     0.13     0.13     0.13

Dividend yield

     0     0     0     0     0

The Private Placement warrants were valued using the following assumptions under the Black-Scholes option-pricing model:

 

     March 11, 2021     March 31, 2021  

Stock price

   $ 12.00   $ 8.50

Exercise price of warrant

     11.5       11.5  

Expected term (years)

     5.00       4.95  

Expected volatility

     27.00     43.00

Risk-free interest rate

     0.78     0.92
 
Schedule of Changes in Fair Value of Level 3 Financial Instruments

The following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments (in thousands):

 

     Redeemable
Convertible
Preferred Stock
Warrant Liability
     Private Placement
Warrant Liability
     Derivative
Liability
 

Fair value as of January 1, 2020

   $ (162    $ —      $ —  

Change in the fair value included in other income (expense), net

     —          —          (5,308
  

 

 

    

 

 

    

 

 

 

Fair value as of March 31, 2020

     (162      —          (5,308
  

 

 

    

 

 

    

 

 

 
     Redeemable
Convertible
Preferred Stock
Warrant Liability
     Private Placement
Warrant Liability
     Derivative
Liability
 

Fair value as of January 1, 2021

     (49,293      —          —    

Private placement warrant liability acquired as part of the merger

     —          (19,377      —    

Change in the fair value included in other income (expense), net

     (8,804      4,652      —    

Issuance of preferred stock upon exercise of warrants

     58,097      —          —    
  

 

 

    

 

 

    

 

 

 

Fair value as of March 31, 2021

   $ —      $ (14,725    $ —  
  

 

 

    

 

 

    

 

 

 

The following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments (in thousands):

 

     Redeemable
Convertible
Preferred Stock
Warrant Liability
     Redeemable
Convertible
Preferred Stock
Tranche Liability
     Derivative
liability
 

Fair value as of January 1, 2019

   $ (115    $ —      $ —  

Recognition of preferred stock warrant liability upon subsequent issuance of warrants

     (53      —          —    

Change in the fair value included in other income (expense), net

     6        —          —    
  

 

 

    

 

 

    

 

 

 

Fair value as of December 31, 2019

     (162      —          —    

Recognition of preferred stock warrant and tranche liability upon issuance

     (691      (1,610      —    

Change in the fair value included in other income (expense), net

     (48,440      —          (5,308

Extinguishment of derivative liability upon conversion of convertible notes

           5,308  

Settlement of redeemable convertible preferred stock tranche liability due to the issuance of Series B redeemable convertible preferred stock, included in other income (expense), net

     —          1,610        —    
  

 

 

    

 

 

    

 

 

 

Fair value as of December 31, 2020

   $ (49,293    $ —      $ —  
  

 

 

    

 

 

    

 

 

 
Summary of Assets and Liabilities Measured at Fair Value on Recurring Basis  

The following table provides information by level for the Company’s assets and liabilities that were measured at fair value on a recurring basis (in thousands):

 

     December 31, 2019  
     Level 1      Level 2      Level 3      Total  

Assets

           

Money market funds

   $ 15,411      $ —      $ —      $ 15,411  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total financial assets

   $ 15,411      $ —      $ —      $ 15,411  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Redeemable convertible preferred stock warrant liability

   $ —      $ —      $ 162      $ 162  

Derivative liability

   $ —      $ —      $ —      $ —  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total financial liabilities

   $ —      $ —      $ 162      $ 162  
  

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2020  
     Level 1      Level 2      Level 3      Total  

Assets

           

Money market funds

   $ 10,493      $ —      $ —      $ 10,493  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total financial assets

   $ 10,493      $ —      $ —      $ 10,493  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Redeemable convertible preferred stock warrant liability

   $ —      $ —      $ 49,293      $ 49,293  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total financial liabilities

   $ —      $ —      $ 49,293      $ 49,293  
  

 

 

    

 

 

    

 

 

    

 

 

 
Colonnade Acquisition Corp.    
Summary of Assets and Liabilities Measured at Fair Value on Recurring Basis  

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2020, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

Description

   Level      December 31, 2020  

Assets:

     

Marketable securities held in Trust Account

     1      $ 200,061,054  

Liabilities:

     

Public warrants derivative liability

     1        35,800,000  

Private warrants derivative liability

     2        22,834,000  

 

Level 1 instruments include investments in U.S. Treasury Bills, and the Public Warrants when representative market prices were available based on the public trading of the Public Warrants.

Schedule of Fair Value Measurement Inputs  

The following table provides quantitative information regarding fair value assumptions for the Warrants upon initial recognition:

 

     Public
Warrants
    Private Placement
Warrants
 

Share price

   $ 9.68     $ 9.68  

Exercise price

   $ 11.50     $ 11.50  

Expected term (years)

     5.52       5.52  

Volatility

     13.17     13.17

Risk-free rate

     0.30     0.30
Schedule of Changes in Fair Value of Level 3 Financial Instruments  

The change in the fair value of Level 3 warrant liabilities is summarized as follows:

 

     Warrant
liabilities

(Level 3)
 

Beginning balance

   $ —    

Issuance of Public Warrants and Private Placement Warrants

     10,195,000  

Change in valuation inputs or other assumptions

     (2,070,859

Transfer from Level 3 measurement

     (8,124,141
  

 

 

 

Fair value as of December 31, 2020

   $ —