XML 114 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Fair Values of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2019 (in thousands):

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

9,262

 

 

$

9,262

 

 

$

 

 

$

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

50

 

 

 

 

 

 

50

 

 

 

 

 

$

9,312

 

 

$

9,262

 

 

$

50

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Current

$

3,813

 

 

$

 

 

$

 

 

$

3,813

 

Foreign currency forward contracts

 

99

 

 

 

 

 

 

99

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Long-term

 

16,504

 

 

 

 

 

 

 

 

 

16,504

 

 

$

20,416

 

 

$

 

 

$

99

 

 

$

20,317

 

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2018 (in thousands):

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

4,288

 

 

$

4,288

 

 

$

 

 

$

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

15

 

 

 

 

 

 

15

 

 

 

 

 

$

4,303

 

 

$

4,288

 

 

$

15

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

$

182

 

 

$

 

 

$

182

 

 

$

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Long-term

 

3,376

 

 

 

 

 

 

 

 

 

3,376

 

 

$

3,558

 

 

$

 

 

$

182

 

 

$

3,376

 

 

Changes in Fair Value of Level 3 Contingent Considerations

Changes in the fair value of Level 3 contingent considerations for the year ended December 31, 2019 were as follows (in thousands):

 

 

Contingent Considerations

 

Balance at December 31, 2018

$

3,376

 

Acquisition of ARGES

 

7,870

 

Acquisition of Ingenia

 

6,569

 

Fair value adjustments

 

2,489

 

Effect of foreign exchange rates

 

13

 

Balance at December 31, 2019

$

20,317

 

Schedule of Fair Value Measurement Inputs and Valuation Techniques

 


The following table provides qualitative information associated with the fair value measurement of the Company’s Level 3 liabilities:

 

 

 

 

Liability

 

 

December 31, 2019

Fair Value

(in thousands)

 

Valuation Technique

 

 

 

 

Unobservable Inputs

 

 

 

Percentage Applied

Contingent consideration (ARGES)

 

$7,899

 

Monte Carlo method

 

Historical and projected revenues from July 2019 through December 2026

 

N/A

 

 

 

 

 

 

Revenue volatility

 

36.0%

 

 

 

 

 

 

Cost of debt

 

  1.4%

 

 

 

 

 

 

Discount rate

 

  7.3%

 

 

 

 

 

 

 

 

 

Contingent consideration (Ingenia)

 

$6,653

 

Monte Carlo method

 

Historical and projected revenues from April 2019 through March 2022

 

N/A

 

 

 

 

 

 

Revenue volatility

 

36.0%

 

 

 

 

 

 

Cost of debt

 

  0.9%

 

 

 

 

 

 

Discount rate

 

15.3%

 

 

 

 

 

 

 

 

 

Contingent consideration (Other)

 

$5,765

 

Discounted cash flow method

 

Historical and projected revenues for fiscal years 2018 to 2021

 

N/A

 

 

 

 

 

 

Discount rate

 

22.8%