XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

Financial assets and financial liabilities measured at fair value on a recurring basis consist of the following as of March 31, 2022 and December 31, 2021 (amounts in thousands):

 

 

 

As of March 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

435,969

 

 

$

 

 

$

 

 

$

435,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term contingent consideration

 

$

 

 

$

 

 

$

27,790

 

 

$

27,790

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

64,037

 

 

$

64,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

460,936

 

 

$

 

 

$

 

 

$

460,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

94,238

 

 

$

94,238

 

 

Schedule of Reconciliation of the Change in the Fair Value of Contingent Consideration - Earnout

A reconciliation of the change in the fair value of contingent consideration - earnout is included in the following table (amounts in thousands):

 

Balance as of December 31, 2021

 

$

94,238

 

Contingent consideration

 

 

(2,411

)

Balance as of March 31, 2022

 

$

91,827

 

 

 

 

 

Schedule of Contingent Consideration Earnout Expect to be Required to Settle Include Significant Unobservable Inputs

The recurring Level 3 fair value measurement of our contingent consideration earnout that we expect to be required to settle include the following significant unobservable inputs (amounts in thousands, except percentage data):

 

Contingent Consideration Earnout

 

Fair Value as of
 March 31, 2022

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

 

Probability of

 

 

 

 

Commercialization-based

 

 

 

Monte Carlo

 

Success

 

100%

 

100%

payments

 

$

28,870

Simulation

 

Earnout Discount Rate

 

3.2%-4.2%

 

3.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volatility

 

26.4%

 

26.4%

Revenue and Volume-

 

 

 

Monte Carlo

 

Revenue & Volume

 

 

 

 

based payments

 

$

62,957

Simulation

 

Discount Rate

 

7.9%

 

7.9%

 

 

 

 

 

 

Earnout Discount Rate

 

3.2%-4.2%

 

3.7%

(1)
Unobservable inputs were weighted by the relative fair value of the contingent consideration liability.