XML 81 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurement (Tables)
12 Months Ended
Dec. 28, 2013
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of December 28, 2013 and December 29, 2012, financial assets and liabilities measured and recognized at fair value on a recurring basis and classified under the appropriate level of the fair value hierarchy as described above was as follows (in thousands):

 

 

  

FY 2013: December 28, 2013

 

  

FY 2012: December 29, 2012

 

 

  

Fair Value Measurements

 

  

Fair Value Measurements

 

 

  

Level 1

 

  

Level 2

 

  

Level 3

 

  

Total

 

  

Level 1

 

 

Level 2

  

 

Level 3

 

  

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

12,742

 

 

 

 

 

 

 

 

 

 

$

12,742

 

 

$

10,839

 

 

 

 

 

 

 

 

 

 

$

10,839

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

 

 

 

 

 

 

 

 

$

624

 

 

$

624

 

 

 

 

 

 

 

 

 

 

$

652

 

 

$

652

 

 

Quantitative Information about the Inputs and Valuation Methodologies Used for Fair Value Measurements

The following table presents quantitative information about the inputs and valuation methodologies used for our fair value measurements classified in Level 3 of the fair value hierarchy as of December 28, 2013 and December 29, 2012.

 

As of December 28, 2013

  

Fair Value
(in
thousands)

 

  

Valuation
Technique

 

  

Significant
Unobservable
Input

 

Weighted
Average
(range)

Earn-out liability

 

$

624

 

 

 

Discounted cash

 

 

Projected royalties

 

$1,463

 

 

 

 

 

 

 

flow

 

 

(in thousands)

 

(414 – 1,675)

 

 

 

 

 

 

 

 

 

 

Discount rate

 

21.61%

(20.52% - 27.00%)

 

As of December 29, 2012

  

Fair Value
(in
thousands)

 

  

Valuation
Technique

 

  

Significant
Unobservable
Input

 

Weighted
Average
(range)

Earn-out liability

 

$

652

 

 

 

Discounted cash

 

 

Projected royalties

 

$1,762

 

 

 

 

 

 

 

flow

 

 

(in thousands)

 

(631 – 1,980)

 

 

 

 

 

 

 

 

 

 

Discount rate

 

21.84%

(20.85% - 27.00%)

 

Reconciliation of the Changes in the Company's Earn-Out - Cash (Level 3 Liabilities) Balance

The following table provides a reconciliation of the beginning and ending balances of the contingent consideration – cash (Level 3 liabilities) (in thousands):

 

Balance as of December 31, 2011

 

$

765

 

Addition of earn-out related to Ocunetics, Inc. acquisition

 

 

(328

)

Change in fair value of earn-out liability

 

 

215

 

Balance as of December 29, 2012

 

 

652

 

Payments against earn-out

 

 

(383

)

Change in fair value of earn-out liability

 

 

355

 

Balance as of December 28, 2013

 

$

624