XML 18 R19.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2019
Fair Value Measurements [Abstract]  
Fair Value Measurements

13. Fair value measurements:

At September 30, 2019 and December 31, 2018, the Company’s warrants were measured on a recurring basis.

The measurement methodology is as follows:

Warrants (recurring)

Warrants owned by the Company are not registered for public sale, but are considered derivatives and are carried on the balance sheet at an estimated fair value at the end of the period. The valuation of the warrants was determined using a Black-Scholes formulation of value based upon the stock price(s), the exercise price(s), the volatility of comparable venture companies, time to maturity, and a risk free interest rate for the term(s) of the warrant exercise(s). The calculated fair value of the Fund’s warrant portfolio was $591 thousand and $302 thousand at September 30, 2019 and December 31, 2018, respectively. Such valuation is classified within Level 3 of the valuation hierarchy.

The following table reconciles the beginning and ending balances of the Company’s Level 3 recurring assets (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 

 

September 30, 

 

 

    

2019

    

2018

 

2019

    

2018

 

Fair value of warrants at beginning of period

 

$

595

 

$

237

 

$

302

 

$

62

 

Fair value of new warrants, recorded during the period (included as a discount on notes receivable)

 

 

 —

 

 

12

 

 

 —

 

 

224

 

Unrealized (loss) gain on fair valuation of warrants

 

 

(4)

 

 

 —

 

 

289

 

 

(37)

 

Fair value of warrants at end of period

 

$

591

 

$

249

 

$

591

 

$

249

 

 

The following tables summarize the valuation techniques and significant unobservable inputs used for the Company’s recurring fair value calculation categorized as Level 3 in the fair value hierarchy at September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Valuation 

    

Valuation

    

Unobservable

    

Range of

Name

 

Frequency

 

Technique

 

Inputs

 

Input Values

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.24 - $14.50

 

 

  

 

  

 

Exercise price

 

0.02 - 9.00

 

 

  

 

  

 

Time to maturity (in years)

 

6.88 - 12.20

 

 

  

 

  

 

Risk-free interest rate

 

1.62% - 2.44%

 

 

  

 

  

 

Annualized volatility

 

32.54% - 114.48%

Warrants

 

Recurring

 

Market Valuation

 

Stock price

 

$0.10

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Valuation 

    

Valuation

    

Unobservable

    

Range of

Name

 

Frequency

 

Technique

 

Inputs

 

Input Values

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.18 - $14.50

 

 

  

 

  

 

Exercise price

 

0.02 - 9.00

 

 

  

 

  

 

Time to maturity (in years)

 

7.63 - 12.95

 

 

  

 

  

 

Risk-free interest rate

 

2.61% - 2.74%

 

 

  

 

  

 

Annualized volatility

 

34.20% - 292.35%

 

The following disclosure of the estimated fair value of financial instruments is made in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification. Fair value estimates, methods and assumptions, set forth below for the Company’s financial instruments, are made solely to comply with the requirements of the Financial Instruments Topic and should be read in conjunction with the Company’s financial statements and related notes.

The Company has determined the estimated fair value amounts by using market information and valuation methodologies that it considers appropriate and consistent with the fair value accounting guidance. Considerable judgment is required to interpret market data to develop the estimates of fair value. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

Cash and cash equivalents

The recorded amounts of the Company’s cash and cash equivalents approximate fair value because of the liquidity and short-term maturity of these instruments.

Notes receivable

The fair value of the Company’s notes receivable is generally estimated based upon various methodologies deployed by financial and credit management based on assumptions market participants would consider including, but not limited to, credit analysis, third party appraisal and/or discounted cash flow analysis based upon current market valuation techniques and market rates for similar types of lending arrangements, which may consider adjustments for impaired loans as deemed necessary.

Non-recourse and Long-term debt

The fair value of the Company’s non-recourse debt is estimated using discounted cash flow analyses, based upon current market borrowing rates for similar types of borrowing arrangements.

Commitments and Contingencies

Management has determined that no recognition for the fair value of the Company’s loan commitments is necessary because their terms are made on a market rate basis and require borrowers to be in compliance with the Company’s credit requirements at the time of funding.

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 September 30, 2019 and December 31, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

6,549

 

$

6,549

 

$

 —

 

$

 —

 

$

6,549

Notes receivable, net

 

 

1,472

 

 

 —

 

 

 —

 

 

1,481

 

 

1,481

Warrants, fair value

 

 

591

 

 

 —

 

 

 —

 

 

591

 

 

591

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse debt

 

 

3,833

 

 

 —

 

 

 —

 

 

3,843

 

 

3,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

6,484

 

$

6,484

 

$

 —

 

$

 —

 

$

6,484

Notes receivable, net

 

 

3,455

 

 

 —

 

 

 —

 

 

3,370

 

 

3,370

Warrants, fair value

 

 

302

 

 

 —

 

 

 —

 

 

302

 

 

302

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse debt

 

 

3,531

 

 

 —

 

 

 —

 

 

3,539

 

 

3,539