XML 30 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2014
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
The following table presents information about the Company securities based on quoted market prices for identical assets and liabilities for September 30, 2014 and indicates the fair value hierarchy of the valuation technics utilized to determine such fair value.
 
 
 
 
 
 
 
 
 
 
 
 
 
Sept, 30 2014
 
Sept, 30 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Operational
 
Financial
 
 
 
Operational
 
Financial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain (losses)
 
Gain (losses)
 
 
 
Gain (losses)
 
Gain (losses)
 
 
 
(in thousands)
 
Net Carrying Value as of
 
Net Carrying Value as of
 
Fair Value Measured and Recorded Using
 
recognized in
 
recognized in
 
 
 
recognized in
 
recognized in
 
 
 
 
 
December 31, 2013
 
Sept 30, 2014
 
Level 1
 
Level 2
 
Level 3
 
earnings
 
earnings
 
Total
 
earnings
 
earnings
 
Total
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalent
 
6,636
 
24,006
 
24,006
 
-
 
-
 
-
 
-
 
-
 
-
 
-
 
-
 
Marketable securities
 
401
 
52,496
 
52,496
 
-
 
-
 
-
 
-
 
-
 
-
 
-
 
-
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition liability contingent consideration (a)
 
37,991
 
55,679
 
-
 
-
 
55,679
 
(18,654)
 
-
 
(18,654)
 
(22,794)
 
-
 
(22,794)
 
Acquisition liability note (b)
 
10,405
 
-
 
-
 
-
 
-
 
(3,013)
 
 
 
(3,013)
 
(4,548)
 
 
 
(4,548)
 
Acquisition liability warrant consideration (c)
 
10,497
 
26,945
 
-
 
-
 
26,945
 
(16,448)
 
-
 
(16,448)
 
(5,300)
 
-
 
(5,300)
 
Deerfield Royalty Agreement (d)
 
4,590
 
6,334
 
 
 
 
 
6,334
 
 
 
(1,844)
 
(1,844)
 
-
 
(2,028)
 
(2,028)
 
Broadfin Royalty Agreement (e)
 
2,187
 
3,018
 
 
 
 
 
3,000
 
 
 
(879)
 
(879)
 
-
 
-
 
-
 
Total
 
 
 
 
 
 
 
 
 
 
 
(38,115)
 
(2,723)
 
(40,838)
 
(32,642)
 
(2,028)
 
(34,670)
 
 
The fair value of the financial instruments in connection with the acquisition of Éclat (see note 9 Long-Term Debt) are estimated as follows:
 
(a) Acquisition liability contingent consideration: the fair value is estimated using a discounted cash flow model based on probability adjusted projected annual gross profit of each of the products which formed the project portfolio at the time of acquisition of Éclat Pharmaceuticals (Note 9 Long Term Debt).
 
The fair value of the contingent consideration will change over time in accordance with the changes in market conditions and thus business plan projections as the relate to market size, market share, product pricing, competitive landscape, gross profit margins expected for each of the products.
 
(b) Acquisition liability Note: the Company uses a probability-weighted discounted cash flow model (see note 9 Long Term Debt). The note was repaid on March 24, 2014.
 
(c) Acquisition liability warrant consideration: the Company uses a Black-Scholes option pricing model. The fair value of the warrant consideration will change over time depending on the volatility and share price at balance sheet date (see note 9 Long Term Debt).
  
(d) Royalty Agreements: the fair value is estimated using a discounted cash flow model based on probability adjusted projected annual net sales of each of the products which may be approved and sold by Éclat Pharmaceuticals (Note 9 Long Term Debt). The discount rate is 20%.
Fair Value Inputs, Liabilities, Quantitative Information [Table Text Block]
The following tables provide a reconciliation of fair value for which the Company used Level 3 inputs:
 
 
 
Acquisition
 
 
 
Liabilities
 
Liability recorded upon acquisition
 
$
(50,927)
 
Operational gain (loss) recognized in earnings for fiscal year 2012
 
$
18,993
 
Operational gain (loss) recognized in earnings for fiscal year 2013
 
$
(26,959)
 
Net carrying value at January 1, 2014
 
$
(58,893)
 
Operational gain (loss) recognized in earnings for Nine months to Sept 30, 2014
 
$
(38,115)
 
Payment of interest on acquisition liability note
 
$
1,390
 
Reimbursment of acquisition liability note
 
$
12,000
 
Payment of deferred consideration
 
$
994
 
Net carrying value at Sept 30, 2014
 
$
(82,624)
 
 
 
 
Deerfield
 
Broadfin
 
 
 
Royalty
 
Royalty
 
 
 
Agreement
 
Agreement
 
 
 
 
 
 
 
Liability recorded upon execution of Agreeement
 
$
(2,600)
 
$
(2,187)
 
Interest expense recognized in earnings  for 2013
 
$
(2,028)
 
 
 
 
Interest expense recognized in earnings  for nine months to Sept 30, 2014
 
$
(1,844)
 
$
(879)
 
Payment of royalty
 
$
138
 
$
48
 
Net carrying value at Sept 30, 2014
 
$
(6,334)
 
$
(3,018)