XML 41 R27.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value, Liabilities Measured on Recurring Basis
The Company’s liabilities measured at fair value on a recurring basis and the fair value hierarchy utilized to determine such fair values is as follows at December 31, 2020 and 2019 (in thousands):
  Fair Value Measurements Using
 Total Fair
Value at
December 31, 2020
Quoted Prices in
Active Markets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Liabilities:    
Warrant liability - Hale$2,245 $— $— $2,245 
Warrant liability - iStudy665 — — 665 
Warrant liability$2,910 $— $— $2,910 
Derivative liability$37 $— $— $37 
Total$2,947 $— $— $2,947 
  Fair Value Measurements Using
 Total Fair
Value at
December 31, 2019
Quoted Prices in
Active Markets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Liabilities:    
Derivative warrant liability - ESW warrant$2,149 $— $— $2,149 
Derivative warrant liability - Hale warrant645 — — 645 
Derivative warrant liability - iStudy145 — — 145 
Derivative warrant liability$2,939 $— $— $2,939 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table represents the significant unobservable input used in the fair value measurement of Level 3 warrant liability instruments:
 December 31, 2020
Probability-weighted timing of change in control4.9 years
Fair Value Measurements, Recurring and Nonrecurring
The following table summarizes the changes in fair value measurements for the year ended December 31, 2020:
Warrant liabilityDerivative liabilityTotal
Balance at December 31, 2019$2,939 $— $2,939 
Cancellation of ESW warrant liability (Note 4)(1,855)— (1,855)
Issuance of derivative liability upon cancellation of ESW warrant— 140 140 
Change in fair value1,826 (103)1,723 
Balance at December 31, 2020$2,910 $37 $2,947 
Schedule of Stockholders' Equity Note, Warrants or Rights
As of December 31, 2020 and 2019, the following warrants for the purchase of Qumu's common stock were outstanding and exercisable:
Number of underlying warrant sharesWarrant exercise price
(per share)
December 31,Warrant expiration date
Description20202019
Warrant issued in conjunction with October 2016 debt financing ("Hale warrant")314,286 314,286 $2.80 October 21, 2026
Warrant issued in conjunction with January 2018 debt financing ("ESW warrant")— 925,000 $1.96 January 12, 2028
Warrant issued to sales partner, iStudy Co., Ltd. ("iStudy warrant")100,000 100,000 $2.43 August 31, 2028
Total warrants outstanding414,286 1,339,286