XML 40 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The Company’s financial assets and liabilities that are measured at fair value on a recurring basis are summarized as follows:
As of December 31, 2021
Fair Value Measurements Using
Level 1Level 2Level 3Total
Assets
Cash$8,983 $— $— $8,983 
Money market funds115,799 — — 115,799 
Total cash and cash equivalents124,782 — — 124,782 
Available-for-sale securities— 261,851 — 261,851 
Trading securities (convertible promissory notes)— — 4,300 4,300 
Total assets$124,782 $261,851 $4,300 $390,933 
Liabilities
Warrant liability— 9,787 — 9,787 
Total liabilities$— $9,787 $— $9,787 
As of December 31, 2020
Fair Value Measurements Using
Level 1Level 2Level 3Total
Assets
Cash$1,244 $— $— $1,244 
Money market funds59,285 — — 59,285 
Total assets$60,529 $— $— $60,529 
Liabilities
Derivative liabilities— — 13,390 13,390 
Total liabilities$— $— $13,390 $13,390 
Fair Value Measurement Inputs and Valuation Techniques
The following table provides quantitative information regarding Level 3 fair value measurement inputs at their measurement dates:
December 31, 2021
Volatility75.0 %
Risk free rateU.S. Constant Maturity Treasury Yields
Term0.75 years
Key inputs to calculate the fair value of the warrants outstanding as of December 31, 2020 using the Black-Scholes pricing model were as follows:
December 31, 2020
Expected term
10-12 years
Volatility
55.0 – 61.0%
Risk-free interest rate
0.68 – 0.93%
Dividend yield%
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table provides quantitative information regarding the significant unobservable inputs used by the Company related to the derivative liabilities:
December 31, 2020
Term in years
0.3 to 1.3
Calibrated risk premium11.68 %
Option adjusted spread8.03 %
Risk free rate
0.12% - 0.19%
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following tables represent the activity of the Level 3 instruments:
Convertible
Notes
WarrantsTotal
Derivative liabilities - December 31, 2019$12,234 $138 $12,372 
Change in fair value(1)
287 576 863 
Modification(2)
155 — 155 
Derivative liabilities - December 31, 202012,676 714 13,390 
Change in fair value(1)
11,158 1,430 $12,588 
Extinguishment of derivatives(23,834)(2,144)(25,978)
Derivative liabilities - December 31, 2021$— $— $— 
Trading securities - January 1, 2021$— 
Purchases4,250 
Change in fair value(1)
50 
Trading securities - December 31, 2021$4,300 
__________________
(1)Recorded in other income (expense) within the Consolidated Statements of Operations and Comprehensive Loss.
(2)Recorded in loss on extinguishment of debt within the Consolidated Statements of Operations and Comprehensive Loss.