XML 40 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 30, 2017
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of December 30, 2017 and December 31, 2016, 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):

 

 

 

As of December 30, 2017

 

 

As of December 31, 2016

 

 

 

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

 

$

20,950

 

 

$

 

 

$

 

 

$

20,950

 

 

$

8,270

 

 

$

 

 

$

 

 

$

8,270

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

$

 

 

$

 

 

$

572

 

 

$

572

 

 

$

 

 

$

 

 

$

694

 

 

$

694

 

 

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 30, 2017 and December 31, 2016.

 

As of December 30, 2017

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

572

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$1,622

 

 

 

 

 

 

 

 

Discount rate

 

10.90%

(10.90% - 27.00%)

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

694

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$2,154

 

 

 

 

 

 

 

 

Discount rate

 

11.22%

(11.22% - 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 January 2, 2016

 

$

1,005

 

Payments against earn-out

 

 

(406

)

Change in fair value of earn-out liability

 

 

95

 

Balance as of December 31, 2016

 

 

694

 

Payments against earn-out

 

 

(382

)

Change in fair value of earn-out liability

 

 

260

 

Balance as of December 30, 2017

 

$

572