XML 53 R21.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements (Tables)
9 Months Ended
Oct. 03, 2015
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of October 3, 2015 and January 3, 2015, 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 were as follows:

 

 

October 3, 2015

 

  

January 3, 2015

 

 

Fair Value Measurements

 

  

Fair Value Measurements

 

(in thousands)

Level 1

 

  

Level 2

  

Level 3

 

  

Total

 

  

Level 1

 

  

Level 2

 

  

Level 3

 

  

Total

 

Assets:

 

 

 

  

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Money market funds 

$

10,046

  

  

  

 

 

  

$

10,046

  

  

$

11,846

  

  

 

  

  

 

  

  

$

11,846

  

Liabilities:

 

 

 

  

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Earn-out liability 

 

 

  

  

$

966

  

  

$

966

  

  

$

  

  

 

  

  

$

1,423

  

  

$

1,423

  

 

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 October 3, 2015.

 

As of October 3, 2015

 

 

Fair Value
(in thousands)

  

Valuation
Technique

  

Significant
Unobservable
Input

  

Weighted
Average
(range)

Earn-out liability

  

$

966

  

Discounted cash flow

  

Projected royalties
(in thousands)

  

$2,934
($169 - $3,147)

 

  

 

 

  

 

  

Discount rate

  

11.54%
(10.35% - 27.00%)

 

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

A reconciliation of the changes in the Company’s earn-out liability (Level 3 liability) for the nine months ended October 3, 2015 and September 27, 2014 is as follows:

 

 

Nine Months Ended

 

(in thousands)

October 3,
2015

 

  

September 27,
2014

 

Balance as of beginning of the period 

$

1,423

  

  

$

624

  

Payments against earn-out 

 

(328

  

 

(361

Change in fair value of earn-out liability 

 

(129

)

 

 

303

   

Balance as of the end of the period

$

966

  

  

$

566