Quarterly report pursuant to Section 13 or 15(d)

Fair Value of Financial Assets and Liabilities (Tables)

v3.22.1
Fair Value of Financial Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2022
Schedule of Financial Assets Measured at Fair Value

The following table presents information about the Company’s financial assets that were carried at fair value on a recurring basis on the condensed consolidated balance sheet as of March 31, 2022 and December 31, 2021 and indicates the fair value hierarchy of the valuation inputs utilized to determine such fair value.

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Short-term investments

 

$

43,909

 

 

 

43,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Short-term investments

 

$

53,898

 

 

 

53,898

 

 

 

 

 

 

 

Summary of Long-term Debt Carried at Amortized Cost on Condensed Consolidated Balance Sheet

The following table presents information about the Company’s debt, Exchangeable Notes, Derivative liability and RLNs. The Company’s long-term debt was carried at amortized cost on the condensed consolidated balance sheet as of December 31, 2021 and indicates the fair value hierarchy of the valuation inputs utilized to determine the approximate fair value:

 

March 31, 2022

 

Book

 

 

Approximate

 

 

 

 

 

 

 

 

 

 

Liabilities

 

Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Exchangeable Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term exchangeable note

 

 

7,713

 

 

 

9,788

 

 

 

 

 

 

9,788

 

 

 

 

Derivative liability - exchange option and change of control

 

 

4,451

 

 

 

4,451

 

 

 

 

 

 

 

 

 

4,451

 

Revenue Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty-linked notes

 

 

14,397

 

 

 

14,397

 

 

 

 

 

 

 

 

 

14,397

 

Total

 

$

26,561

 

 

$

28,636

 

 

 

 

 

 

9,788

 

 

 

18,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Book

 

 

Approximate

 

 

 

 

 

 

 

 

 

 

Liabilities

 

Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

1,627

 

 

$

1,627

 

 

 

 

 

 

1,627

 

 

 

 

Exchangeable Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term exchangeable note

 

 

6,930

 

 

 

9,495

 

 

 

 

 

 

9,495

 

 

 

 

Derivative liability - exchange option and change of control

 

 

6,058

 

 

 

6,058

 

 

 

 

 

 

 

 

 

6,058

 

Revenue Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty-linked notes

 

 

17,968

 

 

 

17,968

 

 

 

 

 

 

 

 

 

17,968

 

Total

 

$

32,583

 

 

$

35,148

 

 

 

 

 

 

11,122

 

 

 

24,026

 

Summary of Changes in Fair Value of Derivative Liability

The following table presents the changes in fair value of the Company's Derivative liability for the three months ended March 31, 2022:
 

 

 

March 31, 2022

 

Balance at December 31, 2021

 

$

6,058

 

Conversion of Exchangeable Notes

 

 

 

Adjustment to fair value

 

 

(1,607

)

Balance at period end

 

$

4,451

 

Summary of Assumptions Used to Determine Fair Value of Options

The range of assumptions that the Company used to determine the grant date fair value of employee and director options granted were as follows:

 

 

Three months ended

 

 

 

March 31, 2022

 

March 31, 2021

 

Volatility

 

130%

 

90.3%

 

Expected term in years

 

5.50 - 6.25

 

 

6.25

 

Dividend rate

 

0%

 

0%

 

Risk-free interest rate

 

1.9 - 2.55%

 

0.78%

 

Share price

 

$0.41-$0.45

 

$2.03

 

Fair value of option on grant date

 

$0.37 - $0.40

 

$1.52

 

Binomial Option Pricing Model  
Summary of Assumptions Used to Determine Fair Value of Options

The following summary table shows the assumptions used in the binomial option pricing model to estimate the fair value of the Derivative liabilities:
 

 

 

March 31, 2022

 

 

December 31, 2021

 

Share price

 

$

0.355

 

 

$

0.392

 

Market capitalization

 

$

65,090,463

 

 

$

71,647,911

 

Volatility

 

 

110

%

 

 

130.00

%

Risk-free interest rate

 

 

2.50

%

 

 

1.00

%

Dividend rate

 

 

0

%

 

 

0

%