Fair Value Measurements

3 Months Ended

Mar. 31, 2023

Financial instruments consist of cash equivalents, restricted cash, accounts receivable, accounts payable, accrued liabilities, payment-dependent notes receivable, payment-dependent notes payable, and warrant liabilities. Cash equivalents, payment-dependent notes receivable, payment-dependent notes payable, and warrant liabilities are stated at fair value on a recurring basis. Restricted cash, accounts receivable, accounts payable, and accrued liabilities are stated at their carrying value, which approximates fair value due to the short time these financial instruments are held to the expected receipt or payment date.

The following tables present the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis (in thousands):


	As of March 31, 2023
	Level 1		Level 2		Level 3		Total
Cash and cash equivalents:
Money market funds	$	117,280	$	—	$	—	$	117,280
Payment-dependent notes receivable, current(1)	2		—		—		2
Payment-dependent notes receivable, non-current	—		—		5,830		5,830
Total financial assets	$	117,282	$	—	$	5,830	$	123,112
Payment-dependent notes payable, current(2)	$	2	$	—	$	—	$	2
Payment-dependent notes payable, non-current	—		—		5,830		5,830
Legacy Forge warrant liabilities	—		—		247		247
Private placement warrants	—		—		190		190
Total financial liabilities	$	2	$	—	$	6,267	$	6,269


	As of December 31, 2022
	Level 1		Level 2		Level 3		Total
Cash and cash equivalents:
Money market funds	$	149,139	$	—	$	—	$	149,139
Payment-dependent notes receivable, current(1)	5		—		—		5
Payment-dependent notes receivable, non-current	—		—		7,371		7,371
Total financial assets	$	149,144	$	—	$	7,371	$	156,515
Payment-dependent notes payable, current(2)	$	5	$	—	$	—	$	5
Payment-dependent notes payable, non-current	—		—		7,371		7,371
Legacy Forge warrant liabilities	—		—		384		384
Private placement warrants	—		—		222		222
Total financial liabilities	$	5	$	—	$	7,977	$	7,982

(1) Included in Prepaid expenses and other current assets on the unaudited condensed consolidated balance sheets as of March 31, 2023 and December 31, 2022.

(2) Included in Accrued expenses and other current liabilities on the unaudited condensed consolidated balance sheets as of March 31, 2023 and December 31, 2022.

The Company classifies money market funds and certain payment-dependent notes receivable and payment-dependent notes payable within Level 1 of the fair value hierarchy because the Company values these investments using quoted market prices.

Payment-Dependent Notes Receivable and Payment-Dependent Notes Payable Classified as Level 3

The Company classifies certain payment-dependent notes receivable and payment-dependent notes payable within Level 3 of the fair value hierarchy if the underlying securities are equity of private companies whose regular financial and nonfinancial information is generally not available other than when it is publicly disclosed, or significant unobservable inputs are used to estimate fair value.

The Company estimates fair values of payment-dependent notes receivable and payment-dependent notes payable utilizing completed transactions made through the Company’s platform for the relevant private securities as well as mutual fund valuations of private companies as relevant data inputs.

Legacy Forge Warrant Liabilities

The Company's Legacy Forge warrant liabilities consisted of warrants to purchase Series B-1 preferred stock or subsequent round stock (the "Series B-1 Preferred Stock Warrants") and Junior Preferred Stock Warrants (as defined below). The Company used a hybrid method that incorporates the Black-Scholes option-pricing model and an adjusted backsolve model to estimate the fair value of the Legacy Forge warrant liabilities through June 30, 2022. Subsequent to June 30, 2022, the Company used a binomial lattice model in a risk-neutral framework to value Legacy Forge warrant liabilities. See Note 11, "Warrants", for additional information.

Subsequent to the Merger, the Series B-1 Preferred Stock Warrants and Junior Preferred Stock Warrants were converted to common stock warrants. As a result, the Series B-1 Preferred Stock Warrants were remeasured at fair value prior to the conversion resulting in a change in fair value of $0.1 million for the three months ended March 31, 2022, which was recognized as a component of change in fair value of warrant liabilities within the unaudited condensed consolidated statements of operations, and subsequently settled in additional paid-in capital as a result of the conversion to equity-classified common stock warrants. The Junior Preferred Stock Warrants were remeasured at fair value prior to the conversion to common stock warrants, which did not result in a change in fair value as of the conversion date. These warrants remained liability-classified after the conversion into the common stock warrants as the Company's obligation with respect to these warrants is capped at a fixed monetary amount and may be settled in a variable number of common shares. The Legacy Forge warrant liabilities were remeasured at fair value as of March 31, 2023 which resulted in a $0.1 million gain for the three months ended March 31, 2023.

The Company estimated the fair value of the Legacy Forge warrant liabilities, as of March 31, 2023 and December 31, 2022, respectively, using the following key assumptions:


	March 31, 2023		December 31, 2022
Fair value of underlying securities	$	1.75	$	1.73
Expected term (years)	2.6		2.9
Expected volatility	40.4%		46.1%
Risk-free interest rate	3.9%		4.2%
Expected dividend yield	0.0%		0.0%

Fair value per warrant	$	0.09	$	0.15

Private Placement Warrants

The Company classifies the Private Placement Warrants within Level 3, because significant unobservable inputs are used to estimate fair value. To estimate the fair value of Private Placement Warrants, the Company used a binomial lattice model in a risk-neutral framework. The significant assumptions used in the analysis were the trading price of the Company’s Common Stock as of March 31, 2023 and December 31, 2022, respectively, using the following key assumptions:


	March 31, 2023		December 31, 2022
Fair value of underlying securities	$	1.75	$	1.73
Expected term (years)	4.0		4.2
Expected volatility	44.2%		44.6%
Risk-free interest rate	3.7%		4.1%
Expected dividend yield	0.0%		0.0%

Fair value per warrant	$	0.03	$	0.03

Transfers Into and Out of Level 3

The Company transfers financial instruments out of Level 3 on the date when underlying input parameters are readily observable from existing market quotes. For Payment-dependent notes payable and receivable, transfers from Level 3 to Level 1 generally relate to a company going public and listing on a national securities exchange. During the three months ended March 31, 2023, and 2022 there were no transfers of securities into or out of Level 3.

The following tables provide reconciliation for all financial assets and liabilities measured at fair value using significant unobservable inputs (Level 3) for three months ended March 31, 2023 and 2022 (in thousands):


	Total Level 3 Financial Assets		Total Level 3 Financial Liabilities
Balance as of December 31, 2022	$	7,371	$	7,977
Change in fair value of payment-dependent notes receivable	(1,541)		—
Change in fair value of payment-dependent notes payable	—		(1,541)
Change in fair value of Junior Preferred Stock Warrants	—		(137)
Change in fair value of Private Placement Warrants	—		(32)
Balance as of March 31, 2023	$	5,830	$	6,267


	Total Level 3 Financial Assets		Total Level 3 Financial Liabilities
Balance as of December 31, 2021	$	13,453	$	21,297
Change in fair value of payment-dependent notes receivable	1,522		—
Change in fair value of payment-dependent notes payable	—		1,522
Change in fair value of Series B-1 Preferred Stock warrant liability	—		106
Settlement of Series B-1 Preferred Stock Warrant Liability via conversion to equity-classified common stock warrants	—		(2,950)
Balance as of March 31, 2022	$	14,975	$	19,975

- Definition

The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information.

+ References + Details