Quarterly report pursuant to Section 13 or 15(d)

Fair Value of Financial Instruments (Tables)

v3.21.1
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 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 the three months ended March 31, 2021:
(in thousands) MUSA-Stainless MUSA-Galvanized American Stainless Total
Balance December 31, 2020 $ 375  $ 941  $ 2,405  $ 3,721 
Earn-out payments during the period
(385) (171) (473) (1,029)
Changes in fair value during the period
10  45  170  225 
Balance March 31, 2021 $ —  $ 815  $ 2,102  $ 2,917 
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 March 31, 2021:
Instrument Fair Value
March 31, 2021
Principal Valuation Technique Significant Unobservable Inputs Range Weighted
Average
Contingent consideration (earn-out) liabilities $2,917 Probability Weighted Expected Return Discount rate - 5%
Timing of estimated payouts 2021 - 2022 -
Future revenue projections
$4.7M - 7.9M
$6.7M