XML 34 R24.htm IDEA: XBRL DOCUMENT
v3.22.1

Fair Value of Financial Assets and Liabilities (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2022
Schedule of Financial Assets Measured at Fair Value | The following table presents information about the Company’s financial assets that were carried at fair value on a recurring basis on the condensed consolidated balance sheet as of March 31, 2022 and December 31, 2021 and indicates the fair value hierarchy of the valuation inputs utilized to determine such fair value.
March 31, 2022 |  |  |  |  |  |  |  |  |  |  |  |
Assets |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Short-term investments |  | $ | 43,909 |  |  |  | 43,909 |  |  |  | — |  |  |  | — |
December 31, 2021 |  |  |  |  |  |  |  |  |  |  |  |
Assets |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Short-term investments |  | $ | 53,898 |  |  |  | 53,898 |  |  |  | — |  |  |  | — |
Summary of Long-term Debt Carried at Amortized Cost on Condensed Consolidated Balance Sheet | The following table presents information about the Company’s debt, Exchangeable Notes, Derivative liability and RLNs. The Company’s long-term debt was carried at amortized cost on the condensed consolidated balance sheet as of December 31, 2021 and indicates the fair value hierarchy of the valuation inputs utilized to determine the approximate fair value:
March 31, 2022 |  | Book |  |  | Approximate |  |  |  |  |  |  |  |  |  |
Liabilities |  | Value |  |  | Fair Value |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Exchangeable Notes |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long-term exchangeable note |  |  | 7,713 |  |  |  | 9,788 |  |  |  | — |  |  |  | 9,788 |  |  |  | — |
Derivative liability - exchange option and change of control |  |  | 4,451 |  |  |  | 4,451 |  |  |  | — |  |  |  | — |  |  |  | 4,451 |
Revenue Futures |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Royalty-linked notes |  |  | 14,397 |  |  |  | 14,397 |  |  |  | — |  |  |  | — |  |  |  | 14,397 |
Total |  | $ | 26,561 |  |  | $ | 28,636 |  |  |  | — |  |  |  | 9,788 |  |  |  | 18,848 |
December 31, 2021 |  | Book |  |  | Approximate |  |  |  |  |  |  |  |  |  |
Liabilities |  | Value |  |  | Fair Value |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Debt |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current portion of long-term debt |  | $ | 1,627 |  |  | $ | 1,627 |  |  |  | — |  |  |  | 1,627 |  |  |  | — |
Exchangeable Notes |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long-term exchangeable note |  |  | 6,930 |  |  |  | 9,495 |  |  |  | — |  |  |  | 9,495 |  |  |  | — |
Derivative liability - exchange option and change of control |  |  | 6,058 |  |  |  | 6,058 |  |  |  | — |  |  |  | — |  |  |  | 6,058 |
Revenue Futures |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Royalty-linked notes |  |  | 17,968 |  |  |  | 17,968 |  |  |  | — |  |  |  | — |  |  |  | 17,968 |
Total |  | $ | 32,583 |  |  | $ | 35,148 |  |  |  | — |  |  |  | 11,122 |  |  |  | 24,026 |
Summary of Changes in Fair Value of Derivative Liability | The following table presents the changes in fair value of the Company's Derivative liability for the three months ended March 31, 2022:
|  | March 31, 2022 |
Balance at December 31, 2021 |  | $ | 6,058 |
Conversion of Exchangeable Notes |  |  | — |
Adjustment to fair value |  |  | (1,607 | )
Balance at period end |  | $ | 4,451 |
Summary of Assumptions Used to Determine Fair Value of Options | The range of assumptions that the Company used to determine the grant date fair value of employee and director options granted were as follows:
|  | Three months ended |
|  | March 31, 2022 |  | March 31, 2021 |
Volatility |  | 130% |  | 90.3% |
Expected term in years |  | 5.50 - 6.25 |  |  | 6.25 |
Dividend rate |  | 0% |  | 0% |
Risk-free interest rate |  | 1.9 - 2.55% |  | 0.78% |
Share price |  | $0.41-$0.45 |  | $2.03 |
Fair value of option on grant date |  | $0.37 - $0.40 |  | $1.52 |
Binomial Option Pricing Model |
Summary of Assumptions Used to Determine Fair Value of Options | The following summary table shows the assumptions used in the binomial option pricing model to estimate the fair value of the Derivative liabilities:
|  | March 31, 2022 |  |  | December 31, 2021 |
Share price |  | $ | 0.355 |  |  | $ | 0.392 |
Market capitalization |  | $ | 65,090,463 |  |  | $ | 71,647,911 |
Volatility |  |  | 110 | % |  |  | 130.00 | %
Risk-free interest rate |  |  | 2.50 | % |  |  | 1.00 | %
Dividend rate |  |  | 0 | % |  |  | 0 | %

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=123594938&loc=d3e13467-108611 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_ValuationTechniqueAxis=itrm_BinomialOptionPricingModelMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |