XML 57 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Fair Value Disclosures [Abstract]    
Schedule of financial assets and liabilities measured at fair value
 

Level 1

 

Level 2

 

Level 3

 

Total

June 30, 2021

         

 

   

 

 

Warrants

 

 

 

$

145,673

 

$

145,673

December 31, 2020

         

 

   

 

 

Warrants

 

 

 

$

101,325

 

$

101,325

 

Level 1

 

Level 2

 

Level 3

 

Total

   

(in thousands)

December 31, 2020

         

 

   

 

 

Warrants

 

 

 

$

101,325

 

$

101,325

           

 

   

 

 

December 31, 2019

         

 

   

 

 

Warrants

 

 

 

$

3,531

 

$

3,531

Schedule of fair value warrants estimated using the Black-Scholes option-pricing model
 

June 30,
2021

 

December 31,
2020

Discount for lack of marketability

 

 

   4.8% – 8.5%

 

 

   10.0%

Equity value

 

$

   669,501,746 – $713,272,646   

 

$

   525,034,000   

Expected volatility

 

 

   51.5% – 56.7%

 

 

   59.50%

Dividend rate

 

 

      

 

 

   —   

Expected term (in years)

 

 

   0.83 – 2.50   

 

 

   3.00   

Risk-free interest rate

 

 

   0.10% – 0.35%

 

 

   0.17%

 

December 31,
2020

 

December 31,
2019

OPM Inputs/Assumptions

 

Values

 

Values

Equity Value

 

$

525,034,000

 

 

20,369,000

 

Holding Period/Term (years)

 

 

3.00

 

 

5.00

 

Volatility

 

 

59.50

%

 

51.00

%

Risk-Free Rate

 

 

0.17

%

 

1.67

%

Discount for Lack of Marketability

 

 

10.0

%

 

9.5

%

Schedule of beginning and ending balances for the liabilities measured at fair value

Warrants:

 

(in thousands)

Balance as of December 31, 2020

 

$

101,325

 

Vesting of Vendor Warrants

 

 

5,504

 

Fair value adjustment for Vendor Warrants

 

 

(11,722

)

Fair value adjustment for Financing Warrants

 

 

50,566

 

Balance as of June 30, 2021

 

$

145,673

 

Warrants:

 

(in thousands)

Balance as of January 1, 2020

 

$

3,531

Issuance of warrants in connection with Fortress Financing Agreement

 

 

190

Fair value adjustment of outstanding warrants

 

 

97,604

Balance as of December 31, 2020

 

$

101,325