XML 86 R49.htm IDEA: XBRL DOCUMENT v3.20.1
Fair value of financial instruments - Earnout liability (Details) - Earnout liability
$ in Thousands
Dec. 31, 2019
USD ($)
Y
Dec. 31, 2018
USD ($)
Y
Volatility (annual)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 36 42
Recurring basis | Level 3    
Methodologies and significant inputs used in the determination of the fair value    
Valuation Method Monte Carlo us-gaap:ValuationTechniqueOptionPricingModelMember us-gaap:ValuationTechniqueOptionPricingModelMember
Fair value of liability at valuation date $ 30 $ 37
Recurring basis | Level 3 | Volatility (annual)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 36 42
Recurring basis | Level 3 | Earnout Target 1 (thousands)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 13,700 13,700
Recurring basis | Level 3 | Earnout Target 2 (thousands)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 18,200 18,200
Recurring basis | Level 3 | Maximum | Risk-free rate (annual)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 2.58 3.29
Recurring basis | Level 3 | Maximum | Time period from valuation until end of earnout (in years)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability | Y 9.5 9.5
Recurring basis | Level 3 | Maximum | Discount rate (in percent)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 23.35 21.68
Recurring basis | Level 3 | Minimum | Risk-free rate (annual)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 1.53 2.53
Recurring basis | Level 3 | Minimum | Time period from valuation until end of earnout (in years)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability | Y 0.5 0.5
Recurring basis | Level 3 | Minimum | Discount rate (in percent)    
Methodologies and significant inputs used in the determination of the fair value    
Derivative Liability 22.88 21.35