XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2022 and December 31, 2021 (amounts in thousands):

 

 

 

As of June 30, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

389,374

 

 

$

 

 

$

 

 

$

389,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term contingent consideration

 

$

 

 

$

 

 

$

17,046

 

 

$

17,046

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

67,897

 

 

$

67,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 earnouts

 

 

(9,295

)

Balance as of June 30, 2022

 

$

84,943

 

 

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 percent data):

 

Contingent Consideration Earnout

 

Fair Value as of
 June 30, 2022

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

 

 

Probability of

 

 

 

 

Commercialization-based

 

 

 

 

Monte Carlo

 

Success

 

100%

 

100%

payments

 

$

 

28,390

 

Simulation

 

Earnout Discount Rate

 

4.5%-5.8%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volatility

 

23.7%

 

23.7%

Revenue and Volume-

 

 

 

 

Monte Carlo

 

Revenue & Volume

 

 

 

 

based payments

 

$

 

56,553

 

Simulation

 

Discount Rate

 

7.4%

 

7.4%

 

 

 

 

 

 

 

Earnout Discount Rate

 

4.5%-5.8%

 

5.1%

 

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