XML 38 R27.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2023:

 

 

As of December 31, 2023

 

 

 

Amortized
 Costs

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and money market funds

 

$

751,323

 

 

$

 

 

$

 

 

$

751,323

 

Total cash and cash equivalents

 

$

751,323

 

 

$

 

 

$

 

 

$

751,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 fair value of the Company's held to maturity securities by contractual maturity at December 31, 2022 are summarized below. There were no comparable investments as of December 31, 2023:

 

 

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 December 31, 2023 and 2022:

 

 

 

As of December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

658,574

 

 

$

 

 

$

 

 

$

658,574

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term contingent consideration

 

$

 

 

$

 

 

$

12,983

 

 

$

12,983

 

Long-term contingent consideration

 

$

 

 

$

 

 

$

14,070

 

 

$

14,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 fair value of contingent consideration – earnout is included in the following table (amounts in thousands):

 

Balance at December 31, 2022

 

$

65,509

 

Acquisition date fair value of contingent consideration earnouts

 

 

6,640

 

Payment of contingent consideration earnouts

 

 

(14,527

)

Decrease in fair value of contingent consideration earnouts

 

 

(30,569

)

Balance at December 31, 2023

 

$

27,053

 

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 obligation for Avitide, FlexBiosys and Metenova include the following significant unobservable inputs (amounts in thousands, except percent data):

 

Contingent Consideration Earnout

 

Fair Value as of
 December 31, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

 

 

 

Probability of

 

 

 

 

 

 

 

 

 

 

 

 

Success

 

100%

 

100%

Commercialization-based payments

 

$

 

20,094

 

 

Monte Carlo
Simulation

 

Earnout Discount Rate

 

5.8%-5.9%

 

5.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volatility

 

12.5%-24.6%

 

21.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue and Volume-
based payments

 

$

 

1,454

 

 

Monte Carlo
Simulation

 

Revenue & Volume
Discount Rate

 

2.5%-9.3%

 

8.3%

 

 

 

 

 

 

 

 

Earnout Discount Rate

 

5.8%-7.2%

 

6.1%

 

 

 

 

 

 

 

 

Probability of
 Success

 

100%

 

100%

Manufacturing line expansions

 

$

 

5,505

 

 

Probability-weighted present value

 

Earnout Discount Rate

 

6.1%-6.4%

 

6.3%

 

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