XML 51 R20.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Value, Liabilities Measured on Recurring Basis

The following table summarizes financial liabilities that the Company measured at fair value on a recurring basis, classified in accordance with the fair value hierarchy (in thousands):

 

 

 

 

 

 

Fair Value Measurements at Report Date Using

 

 

 

Total

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Embedded derivative liability

 

$

(1,604

)

 

$

 

 

$

 

 

$

(1,604

)

Fair Value Measurement Inputs and Valuation Techniques

The following table summarizes information about the significant unobservable inputs used in the fair value measurements for the derivative liability:

 

 

 

March 19, 2021

 

 

December 31, 2020

 

 

August 20, 2020

 

Probability of financing

 

 

100

%

 

 

90

%

 

 

90

%

Probability of dissolution

 

 

 

 

 

10

%

 

 

10

%

Time to liquidity (years)

 

 

 

 

0.50 - 1.00

 

 

0.83 - 1.33

 

Discount rate

 

 

7.6

%

 

 

8.3

%

 

 

11.9

%

Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation

The following table provides a reconciliation of the fair value of the derivative liability using Level 3 significant unobservable inputs (in thousands):

 

 

 

Derivative Liability

 

Fair value at December 31, 2019

 

$

 

Fair value of derivative liability at issuance of convertible promissory note

 

 

(1,791

)

Change in fair value of derivative liability (Note 7)

 

 

187

 

Fair value at December 31, 2020

 

 

(1,604

)

Change in fair value of embedded derivative liability

 

 

(205

)

Reclassification of derivative liability into convertible preferred stock resulting from conversion of convertible promissory note

 

 

1,809

 

Fair value at December 31, 2021

 

$