Annual report pursuant to Section 13 and 15(d)

Fair Value Measurements (Tables)

v3.22.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Changes in Fair Value of Company's Earn-Out Liability
The following table presents a summary of changes in fair value of the Company's Level 3 earn-out liabilities measured on a recurring basis for 2021 and 2020:
(in thousands) MUSA-Stainless MUSA-Galvanized American Stainless Total
Balance December 31, 2019 $ 2,403  $ 1,782  $ 4,969  $ 9,154 
Earn-out payments during period
(1,625) (611) (2,002) $ (4,238)
Changes in fair value during the period
(403) (230) (562) $ (1,195)
Balance December 31, 2020 $ 375  $ 941  $ 2,405  $ 3,721 
Earn-out payments during period
(385) (780) (2,467) $ (3,632)
Changes in fair value during the period
10  945  917  $ 1,872 
Balance December 31, 2021 $ —  $ 1,106  $ 855  $ 1,961 
Schedule of Level 3 Assets and the Valuation Techniques Used to Measure Fair Value
The following table summarizes the significant unobservable inputs in the fair value measurement of our contingent consideration (earn-out) liabilities as of December 31, 2021:
Instrument Fair Value
December 31, 2021
Principal Valuation Technique Significant Unobservable Inputs Range Weighted
Average
Contingent consideration (earn-out) liabilities $1,961 Probability Weighted Expected Return Discount rate - 5%
Timing of estimated payouts 2022 -
Future revenue projections
$9.1M
$9.1M
Schedule of Assets Held for Sale
The assets classified as held for sale as of December 31, 2021 are as follows:

(in thousands) 2021
Inventory, net $ 617 
Property, plant and equipment, net 238 
Assets held for sale $ 855