Annual report pursuant to Section 13 and 15(d)

Fair Value Measurement (Restated) (Tables)

v3.22.2.2
Fair Value Measurement (Restated) (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]  
Summary of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables present the Company’s fair value hierarchy for its financial instruments that are measured at fair value on a recurring basis:

 

 

 

December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Long-term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Public warrants

 

$

5,060

 

 

$

 

 

$

 

 

$

5,060

 

Private Placement warrants

 

 

 

 

 

6,422

 

 

 

 

 

 

6,422

 

Contingent Earnout liability

 

 

 

 

 

 

 

 

10,026

 

 

 

10,026

 

 

 

$

5,060

 

 

$

6,422

 

 

$

10,026

 

 

$

21,508

 

 

 

December 31, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Long-term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

EIB warrant liability

 

$

 

 

$

 

 

$

4,007

 

 

$

4,007

 

Summary of Change in Fair Value of The Warrant Liabilities

The following table provides a roll-forward of the aggregate fair values of the Level 3 financial instruments:

 

 

 

Contingent
Earnout
 Liability

 

 

Contingent
Interest
Embedded
Derivative

 

 

Warrant
Liability

 

Fair value at December 31, 2019

 

$

 

 

$

 

 

$

197

 

Issuance of warrants to EIB

 

 

 

 

 

 

 

 

3,612

 

Change in fair value

 

 

 

 

 

 

 

 

198

 

Fair value at December 31, 2020

 

 

 

 

 

 

 

 

4,007

 

Issuance of warrants to Silicon Valley Bank

 

 

 

 

 

 

 

 

308

 

Conversion of Silicon Valley Bank warrants to common stock

 

 

 

 

 

 

 

 

(308

)

Exercise of Series C preferred warrants

 

 

 

 

 

 

 

 

(891

)

Contingent interest embedded derivative recognized relating to the FP Term Loan agreement

 

 

 

 

 

8,922

 

 

 

 

Contingent interest embedded derivative derecognized upon the execution of the FP amendment

 

 

 

 

 

(8,922

)

 

 

 

Contingent earnout liability recognized upon the closing of the reverse recapitalization

 

 

58,274

 

 

 

 

 

 

 

Change in fair value of contingent earnout liability

 

 

(48,248

)

 

 

 

 

 

 

Change in fair value included in other income (expense), net

 

 

 

 

 

 

 

 

19,466

 

Transferred to Level 2 upon the closing of the reverse recapitalization

 

 

 

 

 

 

 

 

(22,582

)

Fair value at December 31, 2021

 

$

10,026

 

 

$

 

 

$

 

Summary of Warrants Classified as Equity That Are Measured at Fair Value on Nonrecurring Basis

The following tables present the Company’s fair value hierarchy for its warrants classified as equity that are measured at fair value on a nonrecurring basis:

 

 

 

December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

970

 

 

$

970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

970

 

 

$

970

 

Private Warrants [Member]  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]  
Schedule of Quantitative Information Regarding Warrant Liability

The table below quantifies the significant inputs used for the Private Warrants:

 

 

 

December 31,

 

 

August 16,

 

 

 

2021

 

 

2021

 

Fair value of the Company’s common stock

 

$

3.38

 

 

$

9.93

 

Exercise price

 

$

11.50

 

 

$

11.50

 

Risk-free interest rate

 

 

1.26

%

 

 

0.75

%

Expected volatility factor

 

 

70.0

%

 

 

22.0

%

Expected dividend yield

 

 

%

 

 

%

Remaining contractual term (in years)

 

 

4.6

 

 

 

5.0

 

E I B Warrants [Member]  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]  
Schedule of Quantitative Information Regarding Warrant Liability

In November 2021, EIB warrants were settled for a cash amount of $19,942. As of December 31, 2021 no EIB warrants remained outstanding. The table below quantifies the inputs used for the EIB warrants:

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

Fair value of the Company’s common stock

 

$

 

 

$

4.19

 

Risk-free interest rate

 

 

%

 

 

0.13

%

Expected volatility factor

 

 

%

 

 

68.4

%

Remaining contractual term (in years)

 

 

 

 

 

4.7

 

Contingent Earnout Liability [Member]  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]  
Schedule of Quantitative Information Regarding Warrant Liability

The table below quantifies the significant inputs used for the Contingent Earnout Liability:

 

 

 

December 31,

 

 

August 16,

 

 

 

2021

 

 

2021

 

Fair value of the Company’s common stock

 

$

3.38

 

 

$

9.93

 

Risk-free interest rate

 

 

1.26

%

 

 

0.75

%

Expected volatility factor

 

 

70.0

%

 

 

70.0

%

Expected dividend yield

 

 

%

 

 

%

Remaining contractual term (in years)

 

 

0.004

 

 

 

0.004