XML 55 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis
The following tables are summaries of fair value measurements and hierarchy level as of:
December 31, 2021
Level 1Level 2Level 3Total
Assets:
Money market funds$— $— $— $— 
Equity securities558 — — 558 
Fixed maturity debt securities, including cash equivalents— 135,346 — 135,346 
Total Assets$558 $135,346 $ $135,904 
Liabilities:
Merger warrants liability3,941 2,350 — 6,291 
Earnout shares liability— — 7,679 7,679 
Total Liabilities$3,941 $2,350 $7,679 $13,970 
December 31, 2020
Level 1Level 2Level 3Total
Assets:
Money market funds$405 $— $— $405 
Equity securities375 — — 375 
Fixed maturity debt securities246 411 — 657 
Total Assets$1,026 $411 $ $1,437 
Liabilities:
Redeemable convertible preferred stock tranche obligation$— $— $2,832 $2,832 
Historic warrants liability— — 144 144 
Total Liabilities$ $ $2,976 $2,976 
Schedule of Reconciliation of the Redeemable Convertible Preferred Stock and Warrant Liability
The following tables set forth a summary of changes in the estimated fair value of the Company’s Level 3 redeemable convertible preferred stock tranche obligation, historic warrants liability and earnout shares for the years ended December 31, 2021 and 2020:
January 1,
2021
IssuancesSettlements
Change in
fair value
December 31,
2021
Redeemable convertible preferred stock tranche obligation$2,832 $— $(2,832)$— $— 
Historic warrants liability144 — (144)— — 
Earnout shares liability— 74,284 — (66,605)7,679 
Total$2,976 $74,284 $(2,976)$(66,605)$7,679 
January 1,
2020
IssuancesSettlements
Change in
fair value
December 31,
2020
Redeemable convertible preferred stock tranche obligation$3,755 $— $— $(923)$2,832 
Historic warrants liability115 15 — 14 144 
Total$3,870 $15 $ $(909)$2,976 
Schedule of Significant Inputs Used The table below summarizes the significant observable inputs used when valuing the earnout shares as of:
December 31, 2021January 21, 2021
Expected volatility80.00 %80.00 %
Starting stock price$2.27$11.31
Expected term (in years)4.1 years5 years
Risk-free interest rate1.04 %0.45 %
Earnout hurdle
$12.50-$15.00
$12.50-$15.00