XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Value Disclosures [Text Block]

Note 16 Fair Value Measurements

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, the Company uses various methods including market, income and cost approaches. Based upon these approaches, the Company often utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and/or the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market-corroborated, or unobservable inputs. The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Based upon observable inputs used in the valuation techniques, the Company is required to provide information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair values into three broad levels as follows:

 

Level 1:

Valuations for assets and liabilities traded in active markets from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2:

Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third-party pricing services for identical or similar assets or liabilities.

Level 3:

Valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets or liabilities.

 

In instances where the determination of the fair value measurement is based upon inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based upon the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

 

The following tables summarize the Company's financial liabilities measured at fair value on a recurring basis as of March 31, 2021 and December 31, 2020 (in thousands):

 

   

 

   

Fair Value Measurements
as of March 31, 2021

 
   

Carrying Amount as

of March 31, 2021

   

Level 1

   

Level 2

   

Level 3

 

3.25% convertible senior notes due in 2023

  $ 37,708     $     $     $ 37,708  

Preferred stock derivative liability

    15,438                   15,438  

 

   

 

   

Fair Value Measurements
as of December 31, 2020

 
   

Carrying Amount as

of December 31, 2020

   

Level 1

   

Level 2

   

Level 3

 

3.25% convertible senior notes due in 2023

  $ 34,134     $     $     $ 34,134  

Preferred stock derivative liability

    8,063                   8,063  

 

The following tables provide a reconciliation of the beginning and ending balances of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) (in thousands):

 

3.25% convertible senior notes due in 2023

 

2021

   

2020

 

Balance, January 1,

  $ 34,134     $ 50,753  

Conversion of convertible senior notes

    (5,631 )      

Change in fair value

    9,047       (7,675 )

PIK interest

    158       667  

Balance, March 31,

  $ 37,708     $ 43,745  

 

Preferred stock derivative liability

 

2021

   

2020

 

Balance, January 1,

  $ 8,063     $ 5,247  

Change in fair value

    7,375       (2,082 )

Balance, March 31,

  $ 15,438     $ 3,165  

 

The Company’s derivative liability is classified within Level 3 of the fair value hierarchy because unobservable inputs were used in estimating the fair value. The fair value of the redemption provision embedded in the Series A Preferred Stock is estimated based on a discounted cash flow model and probability assumptions based on management’s estimates of a change of control event occurring. In subsequent periods, the derivative liability is accounted for at fair value, with changes in fair value recognized as other income (expense) on the Company's condensed consolidated statements of operations.

 

The Company’s accounts receivable, accounts payable, and accrued expenses represent financial instruments. The carrying value of these financial instruments is a reasonable approximation of fair value.