11.
FAIR VALUE MEASUREMENT
Assumptions
utilized in the valuation of Level 3 liabilities are described as follows:
SUMMARY
OF ASSUMPTIONS USED FOR VALUATION OF FAIR VALUE LIABILITIES
|
|
For
the Years Ended |
|
|
|
December
31, |
|
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
Risk-free
interest rate |
|
|
1.63%-4.73 |
% |
|
|
0.07%-0.39 |
%
|
|
|
0.16%-1.69 |
% |
Contractual
term (years) |
|
|
1.00 |
|
|
|
1.00 |
|
|
|
1.00-8.00 |
|
Expected
volatility |
|
|
74%-85 |
% |
|
|
90%-148 |
%
|
|
|
78%-143.8 |
% |
Expected
dividend yield |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
The
following table sets forth a summary of the changes in the fair value of Level 3 warrant liabilities that are measured at fair value
on a recurring basis:
SUMMARY
OF CHANGES IN FAIR VALUE OF LEVEL 3 WARRANT LIABILITIES MEASURED AT RECURRING BASIS
|
|
2022 |
|
|
2021 |
|
Contingent
Consideration |
|
|
|
|
|
|
|
|
Beginning balance -
January 1, |
|
$ |
- |
|
|
$ |
- |
|
Contingent
consideration assumed in BlueLA acquisition |
|
|
3,814 |
|
|
|
- |
|
Change
in fair value of contingent consideration |
|
|
(2,498 |
) |
|
|
- |
|
Ending
balance - December 31, |
|
$ |
1,316 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Warrant
Liability |
|
|
|
|
|
|
|
|
Beginning balance -
January 1 |
|
$ |
90 |
|
|
$ |
159 |
|
Change
in fair value of warrant liability |
|
|
(66 |
) |
|
|
(69 |
) |
Ending
balance - December 31, |
|
$ |
24 |
|
|
$ |
90 |
|
Assets
and liabilities measured at fair value on a recurring basis are as follows:
SUMMARY
OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE RECURRING AND NONRECURRING BASIS
|
|
December
31, 2022 |
|
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alternative
fuel credits |
|
$ |
- |
|
|
$ |
32 |
|
|
$ |
- |
|
|
$ |
32 |
|
Total
assets |
|
$ |
-
|
|
|
$ |
32 |
|
|
$ |
-
|
|
|
$ |
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Option liability |
|
$ |
409 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
409 |
|
Contingent consideration |
|
|
- |
|
|
|
- |
|
|
|
1,316 |
|
|
|
1,316 |
|
Warrant
liability |
|
|
- |
|
|
|
- |
|
|
|
24 |
|
|
|
24 |
|
Total
liabilities |
|
$ |
409 |
|
|
$ |
- |
|
|
$ |
1,340 |
|
|
$ |
1,749 |
|
|
|
December 31, 2021 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alternative fuel credits |
|
$ |
- |
|
|
$ |
58 |
|
|
$ |
- |
|
|
$ |
58 |
|
Total assets |
|
$ |
- |
|
|
$ |
58 |
|
|
$ |
- |
|
|
$ |
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock liability |
|
$ |
364 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
364 |
|
Warrant liability |
|
|
- |
|
|
|
- |
|
|
|
90 |
|
|
|
90 |
|
Total liabilities |
|
$ |
364 |
|
|
$ |
- |
|
|
$ |
90 |
|
|
$ |
454 |
|
See Note 3 - Business Combinations for additional details.
In
addition to assets and liabilities that are measured at fair value on a recurring basis, we also measure certain assets and liabilities
at fair value on a nonrecurring basis. Our non-financial assets, including goodwill, intangible assets, operating lease right of use
assets, and property, plant and equipment, are measured at fair value when there is an indication of impairment and the carrying amount
exceeds the asset’s projected undiscounted cash flows. These assets are recorded at fair value only when an impairment charge is
recognized.
BLINK
CHARGING CO.
Notes
to Consolidated Financial Statements
(in
thousands except for share and per share amounts)
|