XML 32 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables summarizes the types of assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy (in thousands):

 

March 31, 2022

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

26,281

 

$

  —

 

$

  —

 

$

26,281

Total financial assets

$

26,281

 

$

  —

 

$

  —

 

$

26,281

Liability:

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration liability

$

  —

 

$

  —

 

$

8,943

 

$

8,943

Total financial liabilities

$

  —

 

$

  —

 

$

8,943

 

$

8,943

 

 

December 31, 2021

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

38,522

 

$

  —

 

$

  —

 

$

38,522

Total financial assets

$

38,522

 

$

  —

 

$

  —

 

$

38,522

Liability:

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration liability

$

  —

 

$

  —

 

$

14,094

 

$

14,094

Total financial liabilities

$

  —

 

$

  —

 

$

14,094

 

$

14,094

 

Schedule of Fair Value of Stock Options Estimated Using Weighted-Average Assumptions The fair value of stock options was estimated using the following weighted-average assumptions:

 

 

Three Months Ended March 31,

 

2022

 

2021

Expected volatility

70.8%

 

 

72.9% - 74.6%

Risk-free interest rate

1.9%

 

 

0.6% - 1.1%

Dividend yield

0%

 

 

0%

Expected term

6 years

 

 

5 - 6 years

Schedule of Change in Fair Value of the Redeemable Convertible Preferred Stock Warrant Liability, Derivative Liabilities and Contingent Consideration Liability

The change in fair value of the redeemable convertible preferred stock warrant liability, derivative liabilities and contingent consideration liability are summarized below (in thousands):

 

 

Redeemable
convertible
preferred
stock
warrant
liability

 

 

Derivative
liabilities

 

 

Contingent
consideration
liability

Beginning fair value, January 1, 2021

$

42

 

$

38,007

 

$

23,667

Change in fair value

 

582

 

 

6,121

 

 

                          (204)

Ending fair value, March 31, 2021

$

624

 

$

44,128

 

$

23,463

 

 

 

Contingent
consideration
liability

Beginning fair value, January 1, 2022

$

14,094

Change in fair value

 

(151)

Payment

 

(5,000)

Ending fair value, March 31, 2022

$

8,943

Level 3  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Fair Value of Stock Options Estimated Using Weighted-Average Assumptions

The redeemable convertible preferred stock warrant liability was valued using the following assumptions under the Black-Scholes option-pricing model:

 

 

March 31, 2021

Expected dividends

 

0%

Expected volatility

 

49.3% -53.5%

Risk-free interest rate

 

1.2% -1.6%

Expected warrant life

 

6.1-8.3 years