XML 31 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Measurements [Abstract]  
Fair Value, Warrants Measured on Recurring Basis

The fair value of warrants that were accounted for on a recurring basis for the three months ended March 31, 2020 and 2019 and classified as level 3 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

    

2020

    

2019

Fair value of warrants at beginning of period

 

$

271

 

$

229

Unrealized (loss) gain on fair value adjustment for warrants

 

 

(231)

 

 

 1

Fair value of warrants at end of period

 

$

40

 

$

230

 

Fair Value, Investment Securities Measured on Recurring Basis

 

The fair value of investment securities that were accounted for on a recurring basis as of the three months ended March 31, 2020 and 2019 and classified as Level 1 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

    

2020

    

2019

Fair value of securities at beginning of period

 

$

15

 

$

112

Unrealized loss on fair value of securities

 

 

(1)

 

 

(8)

Fair value of investment securities at end of period

 

$

14

 

$

104

 

Fair Value Measurement of Impaired Assets at Fair Value on Non-Recurring Basis

Subsequent to the first quarter of 2019, the Company had deemed certain equipment to be impaired and recorded fair value adjustments totaling $801 thousand, all of which were recorded during the third quarter of 2019. Such adjustments reduced the cost basis of certain off-lease transportation equipment. There was no additional impairment recorded during the first quarter of 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

March 31, 

 

Estimated

 

Estimated

 

Estimated

 

2020

    

Fair Value

    

Fair Value

    

Fair Value

Assets measured at fair value on a non-recurring basis (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Impaired lease and off-lease equipment

$

96

 

$

 —

 

$

 —

 

$

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

December 31, 

 

Estimated

 

Estimated

 

Estimated

 

2019

    

Fair Value

    

Fair Value

    

Fair Value

Assets measured at fair value on a non-recurring basis (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Impaired lease and off-lease equipment

$

104

 

$

 —

 

$

 —

 

$

104

 

Summary of Valuation Techniques and Significant Unobservable Inputs Used

The following tables summarize the valuation techniques and significant unobservable inputs used for the Company’s recurring and non-recurring fair value calculation/adjustments categorized as Level 3 in the fair value hierarchy at March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

Valuation

 

Valuation

 

Unobservable

 

Range of Input Values

Name

    

Frequency

    

Technique

    

Inputs

    

(Weighted Average)

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.12 - $5.23  ($0.29)

 

 

  

 

  

 

Exercise price

 

$0.10 - $1,000.00  ($0.49)

 

 

  

 

  

 

Time to maturity (in years)

 

0.37 - 5.83  (1.66)

 

 

  

 

  

 

Risk-free interest rate

 

0.15% - 0.45%  (0.22%)

 

 

  

 

  

 

Annualized volatility

 

35.15% - 114.63%  (46.41%)

 

 

 

 

 

 

 

 

 

Off-lease equipment

 

Non-recurring

 

Market Approach

 

Third Party Agents' Pricing

 

$0 - $8,000

 

 

 

 

 

 

Quotes - per equipment

 

(total of $96,000)

 

 

  

 

  

 

Equipment Condition

 

Poor to Average

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

Valuation

 

Valuation

 

Unobservable

 

Range of Input Values

Name

    

Frequency

    

Technique

    

Inputs

    

(Weighted Average)

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.12 - $12.92  ($0.38)

 

 

  

 

  

 

Exercise price

 

$0.10 - $1,000.00  ($0.50)

 

 

  

 

  

 

Time to maturity (in years)

 

0.99 - 6.08  (2.05)

 

 

  

 

  

 

Risk-free interest rate

 

1.58% - 1.73%  (1.59%)

 

 

  

 

  

 

Annualized volatility

 

43.92% - 109.07%  (50.73%)

 

 

 

 

 

 

 

 

 

Off-lease equipment

 

Non-recurring

 

Market Approach

 

Third Party Agents' Pricing

 

$0 - $8,000

 

 

 

 

 

 

Quotes - per equipment

 

(total of $104,000)

 

 

  

 

  

 

Equipment Condition

 

Poor to Average

 

Estimated Fair Values of Financial Instruments

The following tables present estimated fair values of the Company’s financial instruments in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification at March 31, 2020 and December 31, 2019 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at March 31, 2020

 

    

Carrying Value

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

607

 

$

607

 

$

 —

 

$

 —

 

$

607

Investment in securities

 

 

14

 

 

14

 

 

 —

 

 

 —

 

 

14

Warrants, fair value

 

 

40

 

 

 —

 

 

 —

 

 

40

 

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Non-recourse debt

 

 

3,797

 

 

 —

 

 

 —

 

 

3,817

 

 

3,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019

 

    

Carrying Value

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

2,831

 

$

2,831

 

$

 —

 

$

 —

 

$

2,831

Investment in securities

 

 

15

 

 

15

 

 

 —

 

 

 —

 

 

15

Warrants, fair value

 

 

271

 

 

 —

 

 

 —

 

 

271

 

 

271

 

 

 

  

 

 

  

 

 

 

 

 

  

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Non-recourse debt

 

 

4,022

 

 

 —

 

 

 —

 

 

4,027

 

 

4,027