Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements (Tables)

v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2021
Schedule of Fair Value Hedging Instruments, Statements of Financial Performance and Financial Position, Location

The tables below provide a roll-forward of the changes in fair value of Level 3 financial instruments as of September 30, 2021:

​

​

​

​

​

​

​

​

​

​

​

Investment in

($ in thousands)

    

Caelum

Balance at December 31, 2020

​

$

17,566

Change in fair value of investments

​

​

39,294

Balance at September 30, 2021

​

$

56,860

Schedule of Financial Instruments, Measured at Fair Value on a Recurring Basis

The following tables classify into the fair value hierarchy of Fortress’ financial instruments, measured at fair value as of September 30, 2021 and December 31, 2020:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurement as of  September 30, 2021

($ in thousands)

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

 

​

  

 

​

  

 

​

  

 

​

  

Fair value of investment in Caelum

​

$

—

​

$

—

​

$

56,860

​

$

56,860

Total

​

$

—

​

$

—

​

$

56,860

​

$

56,860

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurement as of  September 30, 2021

($ in thousands)

    

Level 1

    

Level 2

    

Level 3

    

Total

Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

Journey derivative warrant liabilities

 

$

—

 

$

—

 

$

4,365

 

$

4,365

Total

 

$

—

 

$

—

 

$

4,365

 

$

4,365

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurement as of  December 31, 2020

($ in thousands)

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

 

​

  

 

​

  

 

​

  

 

​

  

Fair value of investment in Caelum

​

$

—

​

$

—

​

$

17,566

​

$

17,566

Total

​

$

—

​

$

—

​

$

17,566

​

$

17,566

Warrants [Member] | Journey [Member]  
Fair Value of Liabilities Measured on Recurring Basis

​

​

​

​

​

Warrants

($ in thousands)

liabilities

Balance at December 31, 2020

$

—

Additions:

 

​

Journey contingent payment warrant

​

3,820

Journey placement agent warrant

​

545

Balance at September 30, 2021

$

4,365

Placement Agent Warrants [Member] | Journey [Member]  
Summary of the Weighted average Significant Unobservable Inputs

​

​

​

​

​

​

    

September 30, 2021

​

Risk-free interest rate

 

0.98

%

Expected dividend yield

 

—

​

Expected term in years

 

1.0

​

Expected volatility

 

50

%

​

Contingent Payment Warrant [Member] | Journey [Member]  
Summary of the Weighted average Significant Unobservable Inputs

The Company valued this contingent payment utilizing a Probability Weighted Expected Return Method (PWERM) model. A summary of the weighted average (in aggregate) significant unobservable inputs (Level 3 inputs) used in measuring Journey’s derivative liability that are categorized within Level 3 of the fair value hierarchy as of September 30, 2021 was as follows:

​

​

​

​

​

​

    

September 30, 2021

​

Discount rate

 

30

%

Expected dividend yield

 

—

​

Expected term

 

3 months to 5 years

​

Probability of outcomes

 

3% to 70

%