XML 23 R9.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements

3. Fair Value Measurements

The Company’s assets and liabilities measured at fair value on a recurring basis at September 30, 2020 consisted of the following:

 

 

 

Fair Value Measurement at September 30, 2020

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

 

$

47,191,204

 

 

$

47,191,204

 

 

$

 

 

$

 

Short-term investments

 

 

63,282,716

 

 

 

 

 

 

63,282,716

 

 

 

 

Contingent consideration liability (see Note 8)

 

 

25,070,000

 

 

 

 

 

 

 

 

 

25,070,000

 

Warrant liability

 

 

10,000

 

 

 

 

 

 

 

 

 

10,000

 

 

The Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2019 consisted of the following:

 

 

 

Fair Value Measurement at December 31, 2019

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

 

$

8,034,640

 

 

$

8,034,640

 

 

$

 

 

$

 

Short-term investments

 

 

28,277,386

 

 

 

 

 

 

28,277,386

 

 

 

 

Contingent consideration liability (see Note 8)

 

 

2,750,000

 

 

 

 

 

 

 

 

 

2,750,000

 

Warrant liability

 

 

10,000

 

 

 

 

 

 

 

 

 

10,000

 

Short-term investments have been initially valued at the transaction price and subsequently valued, at the end of each reporting period, utilizing third party pricing services or other market observable data (Level 2). The pricing services utilize industry standard valuation models, including both income and market-based approaches and observable market inputs to determine value. Short-term investments had quoted prices at September 30, 2020 as shown below:

 

 

 

September 30, 2020

 

 

 

Amortized Cost

 

 

Unrealized Gain (Loss)

 

 

Market Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States treasury securities

 

$

3,995,784

 

 

$

936

 

 

$

3,996,720

 

Financial and corporate debt securities

 

 

49,283,352

 

 

 

(3,045

)

 

 

49,280,307

 

Certificate of deposit

 

 

10,005,689

 

 

 

 

 

 

10,005,689

 

Total

 

$

63,284,825

 

 

$

(2,109

)

 

$

63,282,716

 

 

The fair value of contingent payments classified as a liability was based on the regulatory milestones described in Note 8 and estimated using the Monte Carlo simulation valuation model with Level 3 inputs. The following table is a reconciliation of the beginning and ending balance of contingent consideration liability:

 

Balance at December 31, 2019

$

2,750,000

 

Change in fair value

 

22,320,000

 

Balance at September 30, 2020

$

25,070,000

 

 

The assumptions used to estimate the fair value of contingent payments that are classified as a liability at September 30, 2020 include the following significant unobservable inputs:

 

Unobservable input

 

Value or Range

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Expected volatility

 

113.7%

 

 

113.7%

 

Risk-free interest rate

 

0.13%

 

 

0.13%

 

Cost of capital

 

30%

 

 

30%

 

Discount for lack of marketability

 

12%-18%

 

 

15%

 

Probability of payment

 

63%-100%

 

 

91%

 

Projected year of payment

 

2020-2022

 

 

2020

 

 

The Company’s warrant liability is valued using the Monte Carlo simulation valuation model with Level 3 inputs. If applicable, the Company will recognize transfers into and out of levels within the fair value hierarchy at the end of the reporting period in which the actual event or change in circumstance occurs.

There were no transfers into and out of any of the levels of the fair value hierarchy as of September 30, 2020 and December 31, 2019.

 

Separate disclosure is required for assets and liabilities measured at fair value on a recurring basis from those measured at fair value on a non-recurring basis. Assets recorded at fair value on a non-recurring basis, such as property and equipment and intangible assets are recognized at fair value when they are impaired. As of September 30, 2020, the Company had no significant assets or liabilities that were measured at fair value on a non-recurring basis.