XML 40 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Fair Value Disclosures [Abstract]    
Schedule of fair value measurements
   Fair Value Measurements as of March 31, 2021 
   Level I   Level II   Level III   Total 
   (in thousands) 
Assets                
Cash and cash equivalents  $334,718   $   $   $334,718 
Held-to-maturity investments:                    
Commercial paper       116,634        116,634 
State and municipal bonds       15,784        15,784 
Corporate bonds and notes       164,203        164,203 
                     
Total Assets  $334,718   $296,621   $   $631,339 
   Fair Value Measurements as of December 31, 2020 
   Level I   Level II   Level III   Total 
   (in thousands) 
Assets                
Cash and cash equivalents  $389,705   $   $   $389,705 
Held-to-maturity investments:                    
Treasury securities       149,995        149,995 
Commercial paper       37,948        37,948 
Corporate bonds and notes       49,829        49,829 
                     
Total Assets  $389,705   $237,772   $   $627,477 
   Fair Value Measurements as of December 31, 2020 
   Level I   Level II   Level III   Total 
Assets 

(in thousands)

 
Cash and cash equivalents  $389,705   $        -   $       -   $389,705 
Held-to-maturity investments:                    
Treasury securities   -    149,995    -    149,995 
Commercial paper   -    37,948    -    37,948 
Corporate bonds and notes   -    49,829    -    49,829 
                     
Total Assets  $389,705   $237,772   $-   $627,477 
   Fair Value Measurements as of December 31, 2019 
   Level I   Level II   Level III   Total 
Liabilities 

(in thousands)

 
Convertible notes payable derivative liabilities  $       -   $       -   $8,351   $8,351 
                     
Total Liabilities  $-   $-   $8,351   $8,351 
Schedule of fair value of the convertible debt derivative liabilities  
Input  October 1, 2020  Issuance of January 2020 Note
(January 2020)
  Issuance of December 2019 Note and December 31, 2019  Issuances of Initial 2019 Notes
(July 2019)
  Issuances of Initial 2019 Notes
(June 2019)
  Issuances of Initial 2019 Notes
(February 2019)
                   
Probability-weighted conversion discount  2.5 - 50.0%  50.0%  23.9 - 50.0%  24.1%  24.4%  24.4%
Remaining term (years)  0.0 - 4.3  5.0  0.7 - 4.5  5.0  2.0  2.0
Equity volatility  NA  NA  63.0 - 71.0%  74.0%  78.0%  75.0%
Risk rate1   19.6 - 57.7%  50.0%  27.2 - 50.0%  29.0%  26.6%  34.2%
Probability of next financing event1   100.0%  70.0%  70.0%  50.0%  50.0%  50.0%
Timing of next financing event1   10/1/2020  9/30/2020  9/30/2020  3/31/2020  3/31/2020  9/30/2019
Probability of default event1  0.0%  30.0%  25.0 - 30.0%  50.0%  50.0%  50.0%
Timing of default event1  NA  9/30/2020  9/30/2020  3/31/2020  3/31/2020  9/30/2019
Probability of sale event1  0.0%  0.0%  0.0 - 5.0%  0.0%  0.0%  0.0%
Timing of sale event1  NA  NA  9/30/2020  NA  NA  NA
Negotiation discount1 2  0.0 - 0.1%  24.2%  21.7%  0.0%  0.0%  0.0%
1Represents a Level III unobservable input
2Based on the terms and provisions of the December 2019 and January 2020 Notes, the valuation model incorporated this additional assumption
Schedule of level 3 instruments  
Balance, December 31, 2018  $2,068 
Issuance of convertible notes payable derivative liabilities   7,428 
Fair value adjustments   (1,145)
      
Balance, December 31, 2019   8,351 
Issuance of convertible note payable derivative liability   2,656 
Fair value adjustments   1,358 
Settlement of convertible notes payable derivative liabilities   (12,365)
      
Balance, December 31, 2020  $-