XML 35 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Considerations (Tables)
6 Months Ended
Jun. 30, 2021
Fair Value Disclosures [Abstract]  
Summary of fair value financial assets measured on a recurring basis
The following table represents the Company’s fair value hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2021:
(Level 1)(Level 2)(Level 3)Total
June 30, 2021
Assets:
Money market funds$31,496 $— $— $31,496 
U.S. government securities12,059 — — 12,059 
Commercial paper— 34,780 — 34,780 
Total assets$43,555 $34,780 $— $78,335 
Liabilities
Oberland facility$— $50,663 $50,663 
Debt derivative liabilities— 3,776 3,776 
Total liabilities$— $— $54,439 $54,439 
(Level 1)(Level 2)(Level 3)Total
December 31, 2020
Assets:
Money market funds$23,044 $— $— $23,044 
U.S. government securities12,123 — — 12,123 
Corporate bonds— 6,408 — 6,408 
Commercial paper— 36,668 — 36,668 
Total assets$35,167 $43,076 $— $78,243 
Liabilities
Oberland facility— 36,855 36,855 
Debt derivative liabilities— 2,4972,497
Total liabilities$— $— $39,352 $39,352 
Schedule of valuation of the debt derivative liability
The significant inputs that are included in the valuation of the Debt Derivative Liability - first tranche include:
June 30, 2021December 31, 2020
Input
Remaining term (years)66.50
Maturity dateJune 30, 2027June 30, 2027
Coupon rate9.50 %9.50 %
Revenue participation paymentsMaximum each yearMaximum each year
Discount rate8.65 %(1)8.70 %(1)
Probability of mandatory prepayment before 20245.0 %(1)5.0 %(1)
Estimated timing of mandatory prepayment event before 2024December 31, 2023(1)December 31, 2023(1)
Probability of mandatory prepayment 2024 or after15.0 %(1)15.0 %(1)
Estimated timing of mandatory prepayment event 2024 or afterMarch 31, 2026(1)March 31, 2026(1)
Probability of optional prepayment event5.0 %(1)5.0 %(1)
Estimated timing of optional prepayment eventDecember 31, 2025(1)December 31, 2025(1)
(1)Represents a significant unobservable input
The significant inputs that are included in the valuation of the Debt Derivative Liability - second tranche include:
June 30, 2021
Input
Remaining term (years)7
Maturity dateJune 30, 2028
Coupon rate9.50 %
Revenue participation paymentsMaximum each year
Discount rate11.21 %(1)
Probability of mandatory prepayment before 20245.0 %(1)
Estimated timing of mandatory prepayment event before 2024December 31, 2023(1)
Probability of mandatory prepayment 2024 or after15.0 %(1)
Estimated timing of mandatory prepayment event 2024 or afterMarch 31, 2026(1)
Probability of optional prepayment event5.0 %(1)
Estimated timing of optional prepayment eventDecember 31, 2025(1)
(1)Represents a significant unobservable input
Schedule of the fair value of instruments classified as Level 3 measurements
The following represents the rollforward of the fair value of instruments classified as Level 3 measurements for the three and six months ended June 30, 2021:
Quarter Ending June 30, 2021
Beginning Balance, April 1, 2021$39,205 
Addition of Oberland Facility - second tranche13,827 
Addition of debt derivative - second tranche1,173 
Change in fair value of Oberland Facility150 
Change in fair value of debt derivative84 
Ending Balance, June 30, 2021$54,439 
Six Months Ending June 30, 2021
Beginning Balance, January 1, 2021$39,352 
Addition of Oberland Facility - second tranche13,827 
Addition of debt derivative - second tranche1,173 
Change in fair value of Oberland Facility(18)
Change in fair value of debt derivative105 
Ending Balance, June 30, 2021$54,439