XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy of Financial Instruments Measured at Fair Value on Recurring Basis

The fair value hierarchy for financial instruments measured at fair value on a recurring basis as of June 30, 2022 is as follows:

 

 

June 30, 2022

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

3,568

 

 

$

 

 

$

 

 

$

3,568

 

Marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

 

 

 

6,916

 

 

 

 

 

 

6,916

 

Municipal debt securities

 

 

 

 

 

1,524

 

 

 

 

 

 

1,524

 

Corporate debt securities

 

 

 

 

 

10,593

 

 

 

 

 

 

10,593

 

Common stock warrant liability

 

 

 

 

 

 

 

 

167

 

 

 

167

 

Clene Nanomedicine contingent earn-out

 

 

 

 

 

 

 

 

9,847

 

 

 

9,847

 

Initial Stockholders contingent earn-out

 

 

 

 

 

 

 

 

1,263

 

 

 

1,263

 

The fair value hierarchy for financial instruments measured at fair value on a recurring basis as of December 31, 2021 is as follows:

 

 

December 31, 2021

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Notes payable

 

$

736

 

 

$

 

 

$

 

 

$

736

 

Common stock warrant liability

 

 

 

 

 

 

 

 

474

 

 

 

474

 

Clene Nanomedicine contingent earn-out

 

 

 

 

 

 

 

 

18,100

 

 

 

18,100

 

Initial Stockholders contingent earn-out

 

 

 

 

 

 

 

 

2,317

 

 

 

2,317

 

Schedule of Unobservable Inputs to Conversion Feature, Warrant Liability, and Contingent Earn-Out Valuation Models The unobservable inputs to the Black-Scholes option-pricing model were as follows:

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expected stock price volatility

 

 

115.00

%

 

 

105.00

%

Risk-free interest rate

 

 

3.00

%

 

 

0.70

%

Expected dividend yield

 

 

0.00

%

 

 

0.00

%

Expected term

 

1.89 years

 

 

2.39 years

 

The unobservable inputs to the Black-Scholes option-pricing model were as follows:

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expected stock price volatility

 

 

115.00

%

 

 

105.00

%

Risk-free interest rate

 

 

3.00

%

 

 

1.20

%

Expected dividend yield

 

 

0.00

%

 

 

0.00

%

Expected term

 

3.70 years

 

 

3.89 – 4.39 years

 

Probability of drawing Tranche 2

 

 

45.00

%

 

 

50.00

%

The unobservable inputs to the Monte Carlo valuation model were as follows:

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expected stock price volatility

 

 

115.00

%

 

 

105.00

%

Risk-free interest rate

 

 

3.00

%

 

 

1.10

%

Expected dividend yield

 

 

0.00

%

 

 

0.00

%

Expected term

 

3.50 years

 

 

4.00 years

 

Schedule of Changes in Fair Value of Financial Instruments Related to Level 3 Financial Instruments

Changes in the fair value of our Level 3 financial instruments for the six months ended June 30, 2022 were as follows:

(in thousands)

 

Common Stock Warrant
Liability

 

 

Clene
Nanomedicine
Contingent
Earn-out

 

 

Initial
Stockholders
Contingent
Earn-out

 

Balance - December 31, 2021

 

$

474

 

 

$

18,100

 

 

$

2,317

 

Change in fair value

 

 

(2

)

 

 

(8,253

)

 

 

(1,054

)

Reclassification from liability to equity

 

 

(305

)

 

 

 

 

 

 

Balance - June 30, 2022

 

$

167

 

 

$

9,847

 

 

$

1,263

 

Changes in the fair value of our Level 3 financial instruments for the six months ended June 30, 2021 were as follows:

(in thousands)

 

Common Stock Warrant
Liability

 

 

Clene
Nanomedicine
Contingent
Earn-out

 

 

Initial
Stockholders
Contingent
Earn-out

 

Balance - December 31, 2020

 

$

 

 

$

52,053

 

 

$

5,906

 

Initial fair value of instrument

 

 

1,457

 

 

 

 

 

 

 

Change in fair value

 

 

(133

)

 

 

16,970

 

 

 

1,729

 

Balance - June 30, 2021

 

$

1,324

 

 

$

69,023

 

 

$

7,635