XML 103 R60.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring and Non-recurring Basis

The following tables present information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2020 and 2019 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

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments measured at fair value

 

$

477

 

 

$

 

 

$

 

 

$

477

 

Debt securities classified as available-for-sale

 

 

 

 

 

 

 

 

2,500

 

 

 

2,500

 

Warrant liability

 

 

 

 

 

 

 

 

(120,647

)

 

 

(120,647

)

Convertible Debt

 

 

 

 

 

(239,652

)

 

 

 

 

 

(239,652

)

Total recurring fair value measurements

 

$

477

 

 

$

(239,652

)

 

$

(118,147

)

 

$

(357,322

)

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

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

 

 

$

 

 

$

4,740

 

 

$

9,650

 

 

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 January 1, 2020

 

$

4,320

 

 

$

 

Additions

 

 

 

 

 

(69,414

)

Exercise

 

 

 

 

 

49,053

 

Settlements

 

 

 

 

 

 

 

Interest expenses, net

 

 

804

 

 

 

 

Change in fair value

 

 

(2,624

)

 

 

(100,286

)

Closing balance as at December 31, 2020

 

$

2,500

 

 

$

(120,647

)

 

Schedule of Estimated Fair Value of Warrant Liability

 

 

Quantitative information about Level 3 fair value measurements

 

 

 

Fair value at December 31, 2020

 

 

Valuation technique

 

Unobservable input

 

Range (weighted average)

 

 

 

 

 

 

 

 

 

Discount rate

 

16.5%

 

Debt securities classified as available-for-sale

 

$

2,500

 

 

Discounted cash flow

 

Probability of conversion/ prepayment

 

nil

 

 

 

 

 

 

 

 

 

Probability of default

 

nil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

(120,647

)

 

Monte Carlo

 

Volatility

 

100%

 

 

 

 

 

 

 

 

 

Expected life

 

4.7 years