XML 15 R20.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements
12 Months Ended
Dec. 31, 2019
Fair Value Measurements [Abstract]  
Fair Value Measurements

14. Fair value measurements:

Under applicable accounting standards, fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

Fair value measurements and disclosures are based on a fair value hierarchy as determined by significant inputs used to measure fair value. The three levels of inputs within the fair value hierarchy are defined as follows:

Level 1 — Quoted prices in active markets for identical assets or liabilities. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis, generally on a national exchange.

Level 2 — Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuations in which all significant inputs are observable in the market.

Level 3 — Valuation is modeled using significant inputs that are unobservable in the market. These unobservable inputs reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability.

 

At December 31, 2019 and 2018, only the Company’s warrants were measured on a recurring basis. The Company’s valuation policy is determined by members of the Asset Management, Credit and Accounting departments. Whenever possible, the policy is to obtain quoted market prices in active markets to estimate fair values for recognition and disclosure purposes. Where quoted market prices in active markets are not available, fair values are estimated using discounted cash flow analyses, broker quotes, information from third party remarketing agents, third party appraisals of collateral and/or other valuation techniques. These techniques are significantly affected by certain of the Company’s assumptions, including discount rates and estimates of future cash flows. Potential taxes and other transaction costs are not considered in estimating fair values. As the Company is responsible for determining fair value, an analysis is performed on prices obtained from third parties. Such analysis is performed by asset management and credit department personnel who are familiar with the Company’s equipment under operating leases, notes receivable and equity securities of venture companies. The analysis may include a periodic review of price fluctuations and validation of numbers obtained from a specific third party by reference to multiple representative sources.

Such fair value adjustments utilized the following methodology:

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 are determined using a Black-Scholes formulation of value based upon the stock price(s), the exercise price(s), the volatility of comparable venture companies, the time to maturity, and a risk free interest rate for the term(s) of the warrant exercise(s). As of December 31, 2019 and 2018, the calculated fair value of the Fund’s warrant portfolio approximated $731 thousand and $302 thousand, respectively. Such valuations are 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):

 

 

 

 

 

 

 

 

 

2019

    

2018

Fair value of warrants at beginning of year

 

$

302

 

$

62

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

 

 

 —

 

 

224

Unrealized gain on fair valuation of warrants

 

 

429

 

 

16

Fair value of warrants at end of year

 

$

731

 

$

302

 

 

The following table summarizes 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 December 31, 2019 and 2018:

 

 

 

 

 

 

 

 

 

December 31, 2019

 

    

Valuation 

    

Valuation

    

Unobservable

    

Range of

Name

 

Frequency

 

Technique

 

Inputs

 

Input Values

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.24 - $16.07

 

 

  

 

  

 

Exercise price

 

0.02 - 9.00

 

 

  

 

  

 

Time to maturity (in years)

 

6.63 - 11.95

 

 

  

 

  

 

Risk-free interest rate

 

1.80% - 1.99%

 

 

  

 

  

 

Annualized volatility

 

32.21% - 111.44%

 

 

 

 

 

 

 

 

 

 

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 determines 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 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.

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 fair value of contingent liabilities (or guarantees) is not considered material because management believes there has been no event that has occurred wherein a guarantee liability has been incurred or will likely be incurred.

 

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 December 31, 2019 and 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

6,410

 

$

6,410

 

$

 —

 

$

 —

 

$

6,410

Notes receivable, net

 

 

1,078

 

 

 —

 

 

 —

 

 

1,086

 

 

1,086

Warrants, fair value

 

 

731

 

 

 —

 

 

 —

 

 

731

 

 

731

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse debt

 

 

3,508

 

 

 —

 

 

 —

 

 

3,516

 

 

3,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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