XML 56 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisition (Tables)
12 Months Ended
Dec. 31, 2014
Business Combinations [Abstract]  
Schedule of Assets Acquired and Liabilities Assumed
The table below summarizes the final allocation of the purchase price based upon the fair values of assets acquired and liabilities assumed at the Acquisition Date.
 
 
 
(in thousands)
 
Cash and cash equivalents
 
$
3,056
 
Accounts receivable – billed
 
 
447
 
Prepaid expenses and other assets
 
 
1,092
 
Property and equipment
 
 
165
 
Intangible assets
 
 
16,620
 
Goodwill
 
 
25,424
 
Accounts payable and other current liabilities
 
 
(2,994)
 
Capital leases
 
 
(94)
 
Notes payable
 
 
(193)
 
Other non-current liabilities
 
 
(1,559)
 
Total purchase price
 
$
41,964
 
Unaudited Pro Forma Financial Information of Operations
The unaudited pro forma financial information combines the historical results of operations of Novavax and Isconova AB for the periods presented below:
 
 
 
Year Ended
 
 
 
December 31,
 
 
 
2013
 
2012
 
 
 
(in thousands)
 
Revenue
 
$
22,785
 
$
24,810
 
Net loss
 
$
(55,594)
 
$
(35,042)
 
Basic and diluted net loss per share
 
$
(0.31)
 
$
(0.24)