XML 19 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Summary of Assets Measured at Fair Value on Recurring Basis
The following are the major categories of assets and liabilities measured at fair value on a recurring basis as of March 31, 2020 and December 31, 2019, using quoted prices in active markets for identical assets (Level 1); significant other observable inputs (Level 2); and significant unobservable inputs (Level 3):
 
 
March 31, 2020
 
 
(In thousands)
(unaudited)
Description
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Total
Assets measured at fair value
 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
21,816

 
$

 
$

 
$
21,816

Restricted cash
 
925

 

 

 
925

Total Assets measured at fair value
 
$
22,741

 
$

 
$

 
$
22,741

Liabilities measured at fair value
 
 
 
 
 
 
 
 
Contingent consideration
 

 

 
2,140

 
2,140

Warrant liabilities
 

 

 
73

 
73

Total liabilities measured at fair value
 
$

 
$

 
$
2,213

 
$
2,213

Description
 
December 31, 2019
 
(In thousands)
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Total
Assets measured at fair value
 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
9,598

 
$

 
$

 
$
9,598

Restricted cash
 
969

 

 

 
969

Total Assets measured at fair value
 
$
10,567

 
$

 
$

 
$
10,567

Liabilities measured at fair value
 
 
 
 
 
 
 
 
Contingent consideration
 
$

 
$

 
$
1,084

 
$
1,084

Warrant liabilities
 

 

 
2,388

 
2,388

Total liabilities measured at fair value
 

 

 
3,472

 
3,472


Quantitative Information about Inputs and Valuation Methodologies Used for Fair Value Measurements Classification The following table presents the inputs and valuation methodologies used for the Company’s fair value of the Series B Warrants:
Series B
 
March 31, 2020
 
December 31, 2019
Fair value
 
$0.1 million
 
$2.4 million
Valuation methodology
 
Monte Carlo
 
Monte Carlo
Term
 
2.1 years
 
2.3 years
Risk free rate
 
0.23%
 
1.59%
Dividends
 
 
Volatility
 
85%
 
109.80%
Share price
 
$0.35
 
$1.47
Probability of additional financing
 
100% in 2020
 
100% in 2020
The following table presents quantitative information about the inputs and valuation methodologies used for the Company’s fair value measurements for contingent consideration as of March 31, 2020 and December 31, 2019:
 
Valuation
Methodology
 
Significant
Unobservable Input
 
Weighted Average
(range, if
applicable)
Contingent consideration
Probability weighted
income approach
 
Milestone dates
 
2024 to 2029
 
 
 
Discount rate
 
10.75% to 15.75%

Change in Fair Value for All Assets and Liabilities Using Unobservable Level 3 Inputs As Determined By Level 3 Inputs
The following table summarizes the change in fair value, as determined by Level 3 inputs for the warrants and the contingent consideration for the three months ended March 31, 2020:
 
Fair Value
Measurement at
Reporting Date
(Level 3)
 
(In thousands)
(unaudited)
 
Common stock
warrants
 
Contingent
consideration
Balance at December 31, 2019
$
2,388

 
$
1,084

Exchange of warrants
(2,470
)
 

Change in fair value
155

 
1,056

Balance at March 31, 2020
$
73

 
$
2,140

Current portion

 
72

Long-term portion
73

 
2,068

Balance at March 31, 2020
$
73

 
$
2,140