Quarterly report pursuant to Section 13 or 15(d)

Fair Value of Financial Assets and Liabilities (Tables)

v3.23.3
Fair Value of Financial Assets and Liabilities (Tables)
9 Months Ended
Sep. 30, 2023
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 September 30, 2023 and December 31, 2022 and indicates the fair value hierarchy of the valuation inputs utilized to determine such fair value.

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial paper

 

$

4,734

 

 

$

 

 

$

4,734

 

 

$

 

  U.S. Treasury and Agency bonds

 

 

26,342

 

 

 

 

 

 

26,342

 

 

 

 

 

 

$

31,076

 

 

$

 

 

$

31,076

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

  Corporate bonds

 

$

7,781

 

 

$

 

 

$

7,781

 

 

$

 

  Commercial paper

 

 

15,232

 

 

 

 

 

 

15,232

 

 

 

 

  U.S. Treasury bonds

 

 

16,699

 

 

 

 

 

 

16,699

 

 

 

 

 

 

$

39,712

 

 

$

 

 

$

39,712

 

 

$

 

 

Summary of Long Term Debt at Fair Value Hierarchy of Valuation Inputs Utilized to Determine Fair Value

The following table presents information about the Company’s Exchangeable Notes, derivative liability and RLNs and indicates the fair value hierarchy of the valuation inputs utilized to determine the approximate fair value:

 

September 30, 2023

 

Book

 

 

Approximate

 

 

 

 

 

 

 

 

 

 

Liabilities

 

Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Exchangeable Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term exchangeable note

 

$

12,462

 

 

$

12,569

 

 

$

 

 

$

12,569

 

 

$

 

Derivative liability - exchange option and change of control

 

 

75

 

 

 

75

 

 

 

 

 

 

 

 

 

75

 

Revenue Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty-linked notes

 

 

7,131

 

 

 

7,131

 

 

 

 

 

 

 

 

 

7,131

 

Total

 

$

19,668

 

 

$

19,775

 

 

$

 

 

$

12,569

 

 

$

7,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

Book

 

 

Approximate

 

 

 

 

 

 

 

 

 

 

Liabilities

 

Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Exchangeable Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term exchangeable note

 

$

10,094

 

 

$

10,827

 

 

$

 

 

$

10,827

 

 

$

 

Derivative liability - exchange option and change of control

 

 

196

 

 

 

196

 

 

 

 

 

 

 

 

 

196

 

Revenue Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royalty-linked notes

 

 

18,372

 

 

 

18,372

 

 

 

 

 

 

 

 

 

18,372

 

Total

 

$

28,662

 

 

$

29,395

 

 

$

 

 

$

10,827

 

 

$

18,568

 

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 nine months ended September 30, 2023:

 

 

September 30, 2023

 

Balance at December 31, 2022

 

$

196

 

Conversion of Exchangeable Notes

 

 

 

Adjustment to fair value

 

 

(121

)

Balance at period end

 

$

75

 

Binomial Option Pricing Model  
Summary of Assumptions Used in Binomial Option Pricing Model to Estimate Fair Value of Derivative Liabilities

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

 

 

September 30, 2023

 

 

December 31, 2022

 

Share price

 

$

0.80

 

 

$

0.84

 

Market capitalization

 

$

10,445,874

 

 

$

10,582,858

 

Volatility

 

 

100

%

 

 

100

%

Risk-free interest rate

 

 

5.34

%

 

 

4.46

%

Dividend rate

 

 

0

%

 

 

0

%