XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Summary of Cash, Cash Equivalents and Marketable Securities Held to Maturity

The following table summarizes the Company's cash, cash equivalents and marketable securities held to maturity as of September 30, 2023 and December 31, 2022 (amounts in thousands):

 

 

As of September 30, 2023

 

 

 

Amortized
 Costs

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and money market funds

 

$

630,779

 

 

$

 

 

$

 

 

$

630,779

 

Total cash and cash equivalents

 

$

630,779

 

 

$

 

 

$

 

 

$

630,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

 

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and money market funds

 

$

523,458

 

 

$

 

 

$

 

 

$

523,458

 

Total cash and cash equivalents

 

 

523,458

 

 

 

 

 

 

 

 

 

523,458

 

Marketable securities held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills – short-term

 

 

100,299

 

 

 

24

 

 

 

 

 

 

100,323

 

Total cash, cash equivalents and marketable securities

 

$

623,757

 

 

$

24

 

 

$

 

 

$

623,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Amortized Cost and Fair Value Held to Maturity Securities by Contractual Maturity The amortized cost and the fair value of the Company's held to maturity securities by contractual maturity at December 31, 2022 is summarized below:

 

 

 

December 31, 2022

 

 

 

 

Amortized
 Costs

 

 

Estimated
Fair Value

 

 

Maturity of one year or less

 

$

100,299

 

 

$

100,323

 

 

Total

 

$

100,299

 

 

$

100,323

 

 

 

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 September 30, 2023 and December 31, 2022 (amounts in thousands):

 

 

 

As of September 30, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

389,473

 

 

$

 

 

$

 

 

$

389,473

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term contingent consideration

 

$

 

 

$

 

 

$

12,589

 

 

$

12,589

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

13,759

 

 

$

13,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

343,929

 

 

$

 

 

$

 

 

$

343,929

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term contingent consideration

 

$

 

 

$

 

 

$

13,950

 

 

$

13,950

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

51,559

 

 

$

51,559

 

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 – earnouts is included in the following table (amounts in thousands):

Balance at December 31, 2022

 

$

65,509

 

Acquisition date fair value of contingent consideration earnout

 

 

6,632

 

Payment of contingent consideration earnout

 

 

(14,527

)

Decrease in fair value of contingent consideration earnouts

 

 

(31,266

)

Balance at September 30, 2023

 

$

26,348

 

 

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 our 2023, 2024 and 2025 contingent consideration obligations for Avitide and FlexBiosys include the following significant unobservable inputs (amounts in thousands, except percent data):

 

Contingent Consideration Earnout

 

Fair Value as of
 September 30, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

 

 

 

Probability of

 

 

 

 

 

 

 

 

 

 

 

 

Success

 

100%

 

100%

Commercialization-based payments

 

$

 

19,383

 

 

Monte Carlo
Simulation

 

Earnout Discount Rate

 

7.1%

 

7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volatility

 

13.1%-24.6%

 

21.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue and Volume-
based payments

 

$

 

1,460

 

 

Monte Carlo
Simulation

 

Revenue & Volume
Discount Rate

 

5.1%-9.3%

 

8.2%

 

 

 

 

 

 

 

 

Earnout Discount Rate

 

6.1%-7.1%

 

6.5%

 

 

 

 

 

 

 

 

Probability of
 Success

 

100%

 

100%

Manufacturing line expansions

 

$

 

5,505

 

 

Probability-weighted present value

 

Earnout Discount Rate

 

6.1%-6.4%

 

6.3%

 

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