XML 66 R54.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurement (Tables)
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of Assets Measured at Fair Value on Recurring and Non-recurring Basis The following tables present information about the Company’s assets that are measured at fair value on a recurring basis as of September 30, 2020 and December 31, 2019 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value:

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

As of September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments measured at fair value

 

$

2,207

 

 

$

 

 

$

 

 

$

2,207

 

Debt securities classified as available-for-sale

 

 

844

 

 

 

 

 

 

4,921

 

 

 

5,765

 

Warrant liability

 

 

 

 

 

 

 

 

(71,636

)

 

 

(71,636

)

Total recurring fair value measurements

 

$

3,051

 

 

$

 

 

$

(66,715

)

 

$

(63,664

)

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments measured at fair value

 

$

4,183

 

 

$

 

 

$

 

 

$

4,183

 

Debt securities classified as available-for-sale

 

 

727

 

 

 

 

 

 

4,320

 

 

 

5,047

 

Acquisition-related contingent consideration

 

 

 

 

 

 

 

 

(420

)

 

 

(420

)

Total recurring fair value measurements

 

$

4,910

 

 

$

 

 

$

3,900

 

 

$

8,810

 

Schedule of Opening Balances of Assets and Liabilities Categorized Within Level 3 of Fair Value Hierarchy Measured at Fair Value on Recurring Basis are Reconciled to Closing Balances The opening balances of assets and liabilities categorized within Level 3 of the fair value hierarchy measured at fair value on a recurring basis are reconciled to the closing balances as follows:

 

 

Debt securities

classified as

available-for-

sale

 

 

Warrant liability

 

Opening balance as at December 31, 2019

 

$

4,320

 

 

$

 

Additions and settlements

 

 

 

 

 

 

 

 

Additions

 

 

 

 

 

(69,414

)

Exercise

 

 

 

 

 

49,053

 

Total gains or losses for the period:

 

 

 

 

 

 

Included in net loss

 

 

 

 

 

 

Interest expenses, net

 

 

601

 

 

 

 

Change in fair value of warrant liability

 

 

 

 

 

(51,275

)

Impairment of assets

 

 

 

 

 

 

Foreign currency translation loss, net

 

 

 

 

 

 

Closing balance as at September 30, 2020

 

$

4,921

 

 

$

(71,636

)

 

Schedule of Estimated Fair Value of Warrant Liability

 

 

Quantitative information about Level 3 fair value measurements

 

 

 

Fair value at September 30, 2020

 

 

Valuation technique

 

Unobservable input

 

Range (weighted average)

 

 

 

 

 

 

 

 

 

Discount rate

 

16.5%

 

Debt securities classified as available-for-sale

 

$

4,921

 

 

Discounted cash flow

 

Probability of conversion/ prepayment

 

nil

 

 

 

 

 

 

 

 

 

Probability of default

 

nil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

(71,636

)

 

Monte Carlo

 

Volatility

 

100%

 

 

 

 

 

 

 

 

 

Expected life

 

0.2 years to 5 years (2.4 years)