8. Fair value measurements:
Under applicable accounting standards, fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
At March 31, 2020 and December 31, 2019, the Company’s warrants and investment securities were measured on a recurring basis. During the three months ended March 31, 2020 and 2019, the Company also recorded non-recurring adjustments to reflect the fair values of certain impaired notes receivable.
Fair value measurements and disclosures are based on a fair value hierarchy as determined by significant inputs used to measure fair value. The three levels of inputs within the fair value hierarchy are defined as follows:
Level 1 — Quoted prices in active markets for identical assets or liabilities. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2 — Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuations in which all significant inputs are observable in the market.
Level 3 — Valuation is modeled using significant inputs that are unobservable in the market. These unobservable inputs reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability.
The Company’s valuation policy is determined by members of the Asset Management, Credit and Accounting departments. Whenever possible, the policy is to obtain quoted market prices in active markets to estimate fair values for recognition and disclosure purposes. Where quoted market prices in active markets are not available, fair values are estimated using discounted cash flow analyses, broker quotes and third party appraisals of collateral and/or other valuation techniques. These techniques are significantly affected by certain of the Company’s assumptions, including discount rates and estimates of future cash flows. Potential taxes and other transaction costs are not considered in estimating fair values. As the Company is responsible for determining fair value, an analysis is performed on prices obtained from third parties. Such analysis is performed by asset management and credit department personnel who are familiar with the Company’s investments in notes receivable and equity securities of venture companies. The analysis may include a periodic review of price fluctuations and validation of numbers obtained from a specific third party by reference to multiple representative sources.
The measurement methodology is as follows:
Warrants (recurring)
Warrants owned by the Company are not registered for public sale, but are considered derivatives and are carried on the balance sheet at an estimated fair value at the end of the period. The valuation of the warrants was determined using a Black-Scholes formulation of value based upon the volatility of respective similar publicly traded companies, a risk free interest rate for the term(s) of the warrant exercise(s), and the respective exercise prices and number of warrants. As of March 31, 2020 and December 31, 2019, the calculated fair value of the Fund’s warrant portfolio totaled $577 thousand and $588 thousand, respectively. Such valuation is classified within Level 3 of the valuation hierarchy.
The fair value of warrants that were accounted for on a recurring basis during the three months ended March 31, 2020 and 2019, and classified as level 3, are as follows (in thousands):
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 31,
|
|
|
2020
|
|
2019
|
Fair value of warrants at beginning of period
|
|
$
|
588
|
|
$
|
561
|
Warrants converted to securities
|
|
|
—
|
|
|
(140)
|
Unrealized loss on fair value adjustment for warrants
|
|
|
(11)
|
|
|
(102)
|
Fair value of warrants at end of period
|
|
$
|
577
|
|
$
|
319
|
Investment securities (recurring)
The Company’s investment securities registered for public sale with readily determinable fair values are measured at fair value with any changes in fair value recognized in the Company’s results of operations.
The fair value of investment securities that were accounted for on a recurring basis during the three month periods ended March 31, 2020 and 2019, classified as Level 1 are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
2019
|
Fair value of investment in securities at beginning of period
|
|
$
|
64
|
|
$
|
117
|
Unrealized loss on fair market valuation of securities
|
|
|
(5)
|
|
|
(35)
|
Fair value of investment in securities at end of period
|
|
$
|
59
|
|
$
|
82
|
Impaired notes receivable (non-recurring)
The fair value of the Company’s notes receivable, when impairment adjustments are required, is estimated using either third party appraisals or estimations of the value of collateral (for collateral dependent loans) or discounted cash flow analyses (by discounting estimated future cash flows) using the effective interest rate contained in the terms of the original loan. There was no fair value adjustment recorded for impaired notes receivable during the current quarter. During the three months ended March 31, 2019, the Company recorded fair value adjustments totaling $13 thousand for impaired notes.
The fair value adjustments recorded in portfolio were non-recurring and were based upon an estimated valuation of underlying collateral. Under the Fair Value Measurements Topic of the FASB Accounting Standards Codification, the fair value of the impaired notes receivable is classified within Level 3 of the valuation hierarchy. The valuation utilizes a market approach technique and uses inputs from third party appraisers that utilize current market transactions as adjusted for certain factors specific to the underlying collateral.
The following tables summarize the valuation techniques and significant unobservable inputs used for the Company’s recurring and non-recurring fair value calculation categorized as Level 3 in the fair value hierarchy at March 31, 2020 and December 31, 2019:
|
|
|
|
|
|
|
|
|
March 31, 2020
|
|
|
Valuation
|
|
Valuation
|
|
Unobservable
|
|
Range of Input Values
|
Name
|
|
Frequency
|
|
Technique
|
|
Inputs
|
|
(Weighted Average)
|
Warrants
|
|
Recurring
|
|
Black-Scholes formulation
|
|
Stock price
|
|
$0.11 - $16.95 ($0.67)
|
|
|
|
|
|
|
Exercise price
|
|
$0.02 - $25.76 ($0.34)
|
|
|
|
|
|
|
Time to maturity (in years)
|
|
0.74 - 11.70 (7.06)
|
|
|
|
|
|
|
Risk-free interest rate
|
|
0.16% - 1.58% (0.57%)
|
|
|
|
|
|
|
Annualized volatility
|
|
32.00% - 115.04% (48.13%)
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
Valuation
|
|
Valuation
|
|
Unobservable
|
|
Range of Input Values
|
Name
|
|
Frequency
|
|
Technique
|
|
Inputs
|
|
(Weighted Average)
|
Warrants
|
|
Recurring
|
|
Black-Scholes formulation
|
|
Stock price
|
|
$0.10 - $16.07 (S0.66)
|
|
|
|
|
|
|
Exercise price
|
|
$0.02 - $38.64 ($0.34)
|
|
|
|
|
|
|
Time to maturity (in years)
|
|
0.99 - 11.95 (7.31)
|
|
|
|
|
|
|
Risk-free interest rate
|
|
1.59% - 1.99% (1.82%)
|
|
|
|
|
|
|
Annualized volatility
|
|
32.21% - 114.44% (47.97%)
|
The following disclosure of the estimated fair value of financial instruments is made in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification. Fair value estimates, methods and assumptions, set forth below for the Company’s financial instruments, are made solely to comply with the requirements of the Financial Instruments Topic and should be read in conjunction with the Company’s financial statements and related notes.
The Company has determined the estimated fair value amounts by using market information and valuation methodologies that it considers appropriate and consistent with the fair value accounting guidance. Considerable judgment is required to interpret market data to develop the estimates of fair value. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Cash and cash equivalents
The recorded amounts of the Company’s cash and cash equivalents approximate fair value because of the liquidity and short-term maturity of these instruments.
Notes receivable
The fair value of the Company’s notes receivable is generally estimated based upon various methodologies deployed by financial and credit management including, but not limited to, credit analysis, third party appraisal and/or discounted cash flow analysis based upon current market valuation techniques and market rates for similar types of lending arrangements, which may consider adjustments for impaired loans as deemed necessary.
Investment in securities
The Company’s investment securities registered for public sale with readily determinable fair values are measured at fair value with any changes in fair value recognized in the Company’s results of operations. These investment securities are valued based on their quoted market prices.
The following tables present estimated fair values of the Company’s financial instruments in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification at March 31, 2020 and December 31, 2019 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2020
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
91
|
|
$
|
91
|
|
$
|
—
|
|
$
|
—
|
|
$
|
91
|
Notes receivable, net
|
|
|
331
|
|
|
—
|
|
|
—
|
|
|
336
|
|
|
336
|
Investment in securities
|
|
|
59
|
|
|
59
|
|
|
—
|
|
|
—
|
|
|
59
|
Warrants
|
|
|
577
|
|
|
—
|
|
|
—
|
|
|
577
|
|
|
577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
70
|
|
$
|
70
|
|
$
|
—
|
|
$
|
—
|
|
$
|
70
|
Notes receivable, net
|
|
|
514
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
516
|
Investment in securities
|
|
|
64
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
64
|
Warrants
|
|
|
588
|
|
|
—
|
|
|
—
|
|
|
588
|
|
|
588
|
Commitments and Contingencies
The fair value of contingent liabilities (or guarantees) is not considered material because management believes there has been no event that has occurred wherein a guarantee liability has been incurred or will likely be incurred.