Annual report pursuant to Section 13 and 15(d)

Fair Value of Financial Instruments (Tables)

v3.20.4
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2020
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 2020 and 2019:
(in thousands) MUSA-Stainless MUSA-Galvanized American Stainless Total
Balance December 31, 2018 $ 4,252  $ 3,358  $ —  $ 7,610 
Fair value of the earn-out liability associated with the American Stainless (ASTI) acquisition —  —  6,366  $ 6,366 
Earn-out payments during period
(1,634) (712) (1,729) $ (4,075)
Changes in fair value during the period
(215) (864) 332  $ (747)
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 
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, 2020:
Instrument Fair Value
December 31, 2020
Principal Valuation Technique Significant Unobservable Inputs Range Weighted
Average
Contingent consideration (earn-out) liabilities $3,721 Probability Weighted Expected Return Discount rate - 5%
Timing of estimated payouts 2021 - 2022 -
Future revenue projections
$4.7M - 12.7M
$9.7M