XML 27 R20.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurements
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 12. Fair Value Measurements

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 3 Instruments.

 

Level 3 Instruments

Valuation Techniques and Significant Inputs

Debt and Equity Securities

Recent third-party investments or pending transactions are

considered to be the best evidence for any change in fair value.

When these are not available, the following valuation methodologies

are used, as appropriate and available (i) Transactions in similar instruments;

(ii) discounted cash flow techniques; (iii) third party appraisals; (iv) binomial

option pricing models; and (v) industry multiples and public comparables.

 

Evidence of value in investees includes recent or pending

reorganizations (for example, merger proposals, tender offers and debt

restructurings) and significant changes in financial metrics, including

(i) current financial performance as compared to projected performance;

(ii) capitalization rates and multiples; and (iii) market yields implied by

transactions of similar or related assets.

 

The tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of June 30, 2024 and December 31, 2023. These ranges do not represent a range of values for any single instrument. For example, the lowest discount rate for a particular redeemable convertible preferred stock investment may be appropriate for valuing that specific debt security but may not be appropriate for valuing any other debt securities in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.

 

Level 3 Instruments

 

Amount

 

 

Valuation Techniques

 

Significant
Unobservable Inputs

 

Range of Significant
Unobservable Inputs

As of June 30, 2024

 

 

 

 

 

 

 

 

 

Debt Securities

 

 

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

$

51,025

 

 

Option pricing model

 

Discount rate

 

9.82%-23.71%

 

 

 

 

 

 

Volatility

 

33.5%-65.39%

Total

 

$

51,025

 

 

 

 

 

 

 

Equity Securities

 

 

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

$

15,000

 

 

Measurement alternative

 

 

 

 

Contribution to investment fund

 

 

535

 

 

Measurement alternative

 

 

 

 

Private equity securities

 

 

54

 

 

Measurement alternative

 

 

 

 

Convertible preferred stock

 

 

8,707

 

 

Option pricing model

 

Discount rate

 

4.41%-18.26%

 

 

 

 

 

 

Volatility

 

40.5%-49.6%

Total

 

$

24,296

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

Debt Securities

 

 

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

$

48,277

 

 

Option pricing model

 

Discount rate

 

9.82%-23.71%

 

 

 

 

 

 

Volatility

 

33.5%-65.39%

Total

 

$

48,277

 

 

 

 

 

 

 

Equity Securities

 

 

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

$

15,000

 

 

Measurement alternative

 

 

 

 

Contribution to investment fund

 

 

574

 

 

Measurement alternative

 

 

 

 

Private equity securities

 

 

857

 

 

Measurement alternative

 

 

 

 

Convertible preferred stock

 

 

8,152

 

 

Option pricing model

 

Discount rate

 

4.41%-18.26%

 

 

 

 

 

 

Volatility

 

40.5%-49.6%

Convertible preferred stock

 

 

2,264

 

 

Measurement alternative

 

 

 

 

Total

 

$

26,847

 

 

 

 

 

 

 

 

As noted above, either the binomial optional pricing model or market approach were used in the determination of fair value of Level 3 assets as of June 30, 2024 and December 31, 2023. The significant unobservable inputs used in the binomial option pricing

model are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates or market yields is risk of default, rating of the investment, call provisions and comparable company investments. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market comparable transactions or market multiples would result in an increase or decrease in the fair value.

The below tables present a summary of changes in fair value of Level 1 and Level 3 assets, included within Debt and equity securities in the Condensed Consolidated Financial Balance Sheets, by investment type (in thousands of USD):

 

 

Six Months Ended June 30, 2024

 

 

Level 1

 

 

Level 3

 

 

Total

 

 

Equity
Securities

 

 

Equity
Securities

 

 

Debt
Securities

 

 

Debt &
Equity
Securities

 

Beginning balance, January 1

 

$

16,109

 

 

$

26,847

 

 

$

48,277

 

 

$

91,233

 

Business disposition

 

 

 

 

 

(776

)

 

 

6,522

 

 

 

5,746

 

Net unrealized gain

 

 

3,352

 

 

 

19

 

 

 

 

 

 

3,371

 

Sales and settlement

 

 

 

 

 

(4

)

 

 

 

 

 

(4

)

Reclassification

 

 

(18,701

)

 

 

 

 

 

 

 

 

(18,701

)

Currency translation differences

 

 

(757

)

 

 

(398

)

 

 

(2,148

)

 

 

(3,303

)

Ending balance, March 31,

 

$

3

 

 

$

25,688

 

 

$

52,651

 

 

 

78,342

 

Net unrealized gain

 

 

 

 

 

1,852

 

 

 

 

 

 

1,852

 

Sales and settlement

 

 

 

 

 

(2,709

)

 

 

(19

)

 

 

(2,728

)

Currency translation differences

 

 

 

 

 

(535

)

 

 

(1,607

)

 

 

(2,142

)

Ending balance, June 30

 

$

3

 

 

$

24,296

 

 

$

51,025

 

 

$

75,324

 

 

 

Six Months Ended June 30, 2023

 

 

Level 1

 

 

Level 3

 

 

Total

 

 

Equity
Securities

 

 

Equity
Securities

 

 

Debt
Securities

 

 

Debt &
Equity
Securities

 

Beginning balance, January 1

 

$

8,680

 

 

$

31,672

 

 

$

68,787

 

 

$

109,139

 

Purchases

 

 

 

 

 

46

 

 

 

 

 

 

46

 

Net unrealized gain

 

 

117

 

 

 

128

 

 

 

 

 

 

245

 

Currency translation differences

 

 

7

 

 

 

(617

)

 

 

(1,926

)

 

 

(2,536

)

Ending balance, March 31,

 

$

8,804

 

 

$

31,229

 

 

$

66,861

 

 

$

106,894

 

Purchases

 

 

 

 

 

 

 

 

675

 

 

 

675

 

Business disposition

 

 

 

 

 

(1,630

)

 

 

2,323

 

 

 

693

 

Net unrealized gain (loss)

 

 

858

 

 

 

(3

)

 

 

 

 

 

855

 

Reclassification

 

 

19

 

 

 

(19

)

 

 

 

 

 

 

Currency translation differences

 

 

(786

)

 

 

(87

)

 

 

(461

)

 

 

(1,334

)

Ending balance, June 30

 

$

8,895

 

 

$

29,490

 

 

$

69,398

 

 

$

107,783

 

 

The Level 1 equity securities relate to investments in public equity securities that have readily determinable fair values.

The Level 3 equity securities relate to the Company's investments in privately held companies through the purchase of convertible preferred stock, private equity securities, contribution to investment fund and redeemable convertible preferred stock. For these equity securities, the Company does not have the ability to exercise significant influence on the investee, and therefore accounts for them as equity securities under ASC Topic 321, Investments in Equity Securities.

The Level 3 debt securities relate to the Company's investments in privately held companies through the purchase of redeemable convertible preferred stock that meet the definition of a debt security.

For the six months ended June 30, 2024 and June 30, 2023, the Company did not recognize any realized gain or loss on its Level 3 equity or debt securities.