XML 46 R24.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets And Liabilities Measured On Recurring Basis The following table sets forth the fair value of the Company’s financial assets and liabilities measured on a recurring basis by level within the fair value hierarchy:

 

 

December 31, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(in thousands)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

101,919

 

 

$

 

 

$

 

 

$

101,919

 

Restricted money market funds

 

 

300

 

 

 

 

 

 

 

 

 

300

 

Total financial assets

 

$

102,219

 

 

$

 

 

$

 

 

$

102,219

 

 

 

 

December 31, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(in thousands)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

146,240

 

 

$

 

 

$

 

 

$

146,240

 

Restricted money market funds

 

 

300

 

 

 

 

 

 

 

 

 

300

 

Total financial assets

 

$

146,540

 

 

$

 

 

$

 

 

$

146,540

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

$

 

 

$

 

 

$

45,935

 

 

$

45,935

 

Securities issuance obligation

 

 

 

 

 

 

 

 

10,485

 

 

$

10,485

 

Total financial liabilities

 

$

 

 

$

 

 

$

56,420

 

 

$

56,420

 

Schedule of Fair Value Measurement Inputs and Valuation Techniques

At November 13, 2019, upon the issuance of Series A and Series B warrants and when the securities issuance obligation arose, the Company estimated the fair values of the financial liabilities using the following assumptions:

 

 

 

Series A

Warrant

 

 

Series B

Warrant

 

 

Warrant

Issuance

Obligation

 

 

Common

Stock

Issuance

Obligation

 

Expected term (in years)

 

 

5.2

 

 

 

2.3

 

 

 

5.2

 

 

N/A

 

Expected volatility

 

 

43

%

 

 

88

%

 

 

43

%

 

N/A

 

Risk-free interest rate

 

 

1.70

%

 

 

1.64

%

 

 

1.70

%

 

N/A

 

Expected dividend yield

 

— %

 

 

— %

 

 

— %

 

 

N/A

 

Discount for lack of marketability

 

 

30

%

 

 

30

%

 

 

32

%

 

 

32

%

 

At December 31, 2019, the Company remeasured these liabilities to their fair values using the following assumptions:

 

 

 

Series A

Warrant

 

 

Series B

Warrant

 

 

Warrant

Issuance

Obligation

 

 

Common

Stock

Issuance

Obligation

 

Expected term (in years)

 

 

5.1

 

 

 

2.2

 

 

 

5.1

 

 

N/A

 

Expected volatility

 

 

43

%

 

 

88

%

 

 

43

%

 

N/A

 

Risk-free interest rate

 

 

1.69

%

 

 

1.59

%

 

 

1.70

%

 

N/A

 

Expected dividend yield

 

— %

 

 

— %

 

 

— %

 

 

N/A

 

Discount for lack of marketability

 

 

25

%

 

 

25

%

 

 

25

%

 

 

25

%

 

At January 22, 2020, Series A and Series B warrants were no longer considered to be derivative instruments. The Company remeasured the fair value of the warrant liabilities at the time of reclassification to equity using the following assumptions:

 

 

 

Series A

Warrant

 

 

Series B

Warrant

 

Expected term (in years)

 

 

5.0

 

 

 

2.1

 

Expected volatility

 

 

43

%

 

 

88

%

Risk-free interest rate

 

 

1.57

%

 

 

1.53

%

Expected dividend yield

 

 

%

 

 

%

 

At January 31, 2020, the securities issuance obligation was settled by the issuance of common stock and a common stock warrant. The Company remeasured the fair value of its common stock issuance obligation based on the value of the common stock at the time of issuance. The warrant issuance obligation was remeasured using the following assumptions:

 

 

 

Warrant

Issuance

Obligation

 

Expected term (in years)

 

 

5.0

 

Expected volatility

 

 

43

%

Risk-free interest rate

 

 

1.57

%

Expected dividend yield

 

— %

 

Schedule of Financial Liabilities Fair Value of Recurring Basis Using Unobservable Inputs

The following table provides a summary of changes in the estimated fair values of the Company’s Level 3 financial liabilities, which were measured at fair value on a recurring basis using unobservable inputs:

 

 

 

Series A

Warrant

Liability

 

 

Series B

Warrant

Liability

 

 

Warrant

Issuance

Obligation

 

 

Common

Stock

Issuance

Obligation

 

 

Total

 

 

 

(in thousands)

 

Balance, December 31, 2018

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Issuance of warrants

 

 

17,133

 

 

 

7,876

 

 

 

 

 

 

 

 

 

25,009

 

Securities issuance obligation

 

 

 

 

 

 

 

 

1,543

 

 

 

4,903

 

 

 

6,446

 

Changes in fair value

 

 

15,483

 

 

 

5,443

 

 

 

1,493

 

 

 

2,546

 

 

 

24,965

 

Balance, December 31, 2019

 

 

32,616

 

 

 

13,319

 

 

 

3,036

 

 

 

7,449

 

 

 

56,420

 

Changes in fair value

 

 

11,597

 

 

 

4,643

 

 

 

152

 

 

 

1,333

 

 

 

17,725

 

Settlement of financial liabilities by

   securities issuance

 

 

 

 

 

 

 

 

(3,188

)

 

 

(8,782

)

 

 

(11,970

)

Reclassification to equity

 

 

(44,213

)

 

 

(17,962

)

 

 

 

 

 

 

 

 

(62,175

)

Balance, December 31, 2020

 

$

 

 

$

 

 

$

 

 

$

 

 

$