Quarterly report pursuant to Section 13 or 15(d)

Fair Value

v3.21.2
Fair Value
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Fair Value

Note 6 - Fair Value

Fair Value Option Election – Convertible Notes


We issued Convertible Notes with a principal amount of $17.0 million at a purchase price of $15.0 million on June 9, 2020. We have elected to account for the Convertible Notes using the fair value option. Under the fair value option, the financial liability is initially measured at its issue-date estimated fair value and subsequently remeasured at its estimated fair value on a recurring basis at each reporting period date. The change in estimated fair value resulting from changes in instrument-specific credit risk is recorded in other comprehensive income as a component of equity. The remaining estimated fair value adjustment is presented as a single line item within other (expense) income in our condensed consolidated statement of operations under the caption, change in fair value of convertible notes.  


For the Convertible Notes, which are measured at fair value categorized within Level 3 of the fair value hierarchy, the following is a reconciliation of the fair values for the three and nine months ended September 30, 2021 and September 30, 2020:



Three Months Ended September 30,



2021

2020

Fair value balance at beginning of period 

$

6,152,000

 


$ 14,131,000
Payments on Convertible Notes
(2,344,226 )


Change in fair value reported in the statements of operations 
23,227

(778,000 )

Change in fair value reported in other comprehensive loss 

 

3,000

 



70,000

Fair value balance at end of period

$

3,834,001

 


$ 13,423,000



Nine Months Ended September 30,



2021

2020

Fair value balance at beginning of period or issue date (June 9, 2020)

$

13,398,000

 


$ 14,960,000
Payments on Convertible Notes
(11,613,903 )


Change in fair value reported in the statements of operations 
2,030,904

(1,544,000 )

Change in fair value reported in other comprehensive loss 

 

19,000

 



7,000

Fair value balance at end of period

$

3,834,001

 


$ 13,423,000


The estimated fair value of the Convertible Notes as of September 30, 2021 and December 31, 2020, was computed using a Monte Carlo simulation, which incorporates significant inputs that are not observable in the market, and thus represents a Level 3 measurement as defined by GAAP.  The unobservable inputs utilized for measuring the fair value of the Convertible Notes reflect our assumptions about the assumptions that market participants would use in valuing the Convertible Notes as of the issuance date and subsequent reporting period.   


We estimated the fair value by using the following key inputs to the Monte Carlo Simulation Model: 


Fair Value Assumptions - Convertible Notes

 

September 30, 2021

 

 

December 31, 2020

 

Face value principal payable (in thousands)

  

$

3,558,824

  

  

$

15,172,272

  

Original conversion price

 

$

11.50

 

 

$

11.50

 

Value of Common Stock

 

$

2.82

 

 

$

3.24

 

Expected term (years)

 

 

0.1

 

 

 

2.3

 

Volatility

 

 

99

%

 

 

77

%

Market yield 

 

 


25.1 %

 

 

27.1%

to 27.2

Risk free rate

 

 

0.1

%

 

 

0.1

%


Fair Value Measurement – Warrants
 

In connection with MTech Acquisition Corp.'s ("MTech") initial public offering, MTech sold 5,750,000 units at a purchase price of $10.00 per unit, inclusive of 750,000 units sold to the underwriters on February 8, 2018, upon the underwriters’ election to fully exercise their over-allotment option. Each unit consisted of one share of MTech’s common stock and one warrant of MTech (“MTech Public Warrant”). Each MTech Public Warrant entitled the holder to purchase one share of MTech’s common stock at an exercise price of $11.50. Concurrently with MTech’s initial public offering, MTech sold 243,750 units at a purchase price of $10.00 per unit on a private offering basis.  Each unit consisted of one share of MTech’s common stock and one warrant of MTech (“MTech Private Warrant”). Each MTech Private Warrant entitled the holder to purchase one share of MTech’s common stock at an exercise price of $11.50. 

 

Upon completion of the mergers between MTech and MJF on June 17, 2019, as contemplated by the Merger Agreement dated October 10, 2018, as amended ("Mergers"), the MTech Public Warrants and the MTech Private Warrants were converted, respectively, at an exchange ratio of one-for-one to a warrant to purchase one share of Akerna’s common stock with identical terms and conditions as the MTech Public Warrants (“Public Warrant”) and the MTech Private Warrants (“Private Warrant”, collectively with the Public Warrants, “Warrants”)  In connection with the completion of the Mergers, we also issued 189,365 common stock purchase warrants upon the cashless exercise of a unit purchase option, which warrants have identical terms to the Public Warrants and are included in references to Public Warrants and Warrants herein.   

 

For the Private Warrants classified as derivative liabilities, which are measured at fair value categorized within Level 3 of the fair value hierarchy, the following is a reconciliation of the fair values for the three and nine months ended September 30, 2021 and September 30, 2020:

 


Three Months Ended September 30,

2021

2020

Fair value balance at beginning of period

$

354,247



$ 1,058,228

Change in fair value reported in the statements of operations

 

(194,046

)

(762,646 )

Fair value balance at end of period

$

160,201



$ 295,582

 


Nine Months Ended September 30,

2021

2020

Fair value balance at beginning of period

$

311,376



$ 688,187

Change in fair value reported in the statements of operations

 

(151,175

)

(392,605 )

Fair value balance at end of period

$

160,201



$ 295,582

 

We utilized a binomial lattice model, which incorporates significant inputs, specifically the expected volatility, that are not observable in the market, and thus represents a Level 3 measurement as defined in GAAP. The unobservable inputs utilized for measuring the fair value of the Private Warrants reflect our estimates regarding the assumptions that market participants would use in valuing the Warrants as of the end of the reporting periods.

 

We record the fair value of the Private Warrants in the consolidated balance sheets under the caption “derivative liability” and recognize changes to the liability against earnings or loss each reporting period. Upon exercise of the Private Warrants, holders will receive a delivery of Akerna shares on a net or gross share basis per the terms of the Private Warrants and any exercise will reclassify the Private Warrants, at the time of exercise, to shareholder’s equity to reflect the equity transaction.  There are no periodic settlements prior to the holder exercising the Private Warrants. There were no transfers in or out of Level 3 from other levels for the fair value hierarchy.   

 

We estimated the fair value by using the following key inputs:  

 

Fair Value Assumptions - Private Warrants

 

September 30, 2021

 

 

December 31, 2020

 

Number of Private Warrants 

  


225,635

  

  


225,635

  

Original conversion price

 

$

11.50

 

 

$

11.50

 

Value of Common Stock

 

$

2.82

 

 

$

3.24

 

Expected term (years)

 

 

2.71

 

 

 

3.46

 

Volatility

 

 

92.9

%

 

 

102.3

%

Risk free rate

 

 

0.5

%

 

 

0.2

%