XML 32 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 4 - Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2017
Notes Tables  
Fair Value, Assets Measured on Recurring Basis [Table Text Block]
 
 
 
 
 
 
Fair Value Measurements at March 31, 2017
 
 
 
 
 
 
 
Quoted Prices in
 
 
Significant Other
 
 
Significant
 
 
 
 
 
 
 
Active Markets for
 
 
Observable
 
 
Unobservable
 
 
 
Balance at
 
 
Identical Assets
 
 
Inputs
 
 
Inputs
 
 
 
March 31, 2017
 
 
(Level 1)
 
 
(Level 2)
 
 
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
122,351
    $
122,351
    $
-
    $
-
 
Total assets
 
$
122,351
 
 
$
122,351
 
 
$
-
 
 
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
16,100
    $
-
    $
-
    $
16,100
 
Total liabilities
 
$
16,100
 
 
$
-
 
 
$
-
 
 
$
16,100
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2016
 
 
 
 
 
 
 
Quoted Prices in
 
 
Significant Other
 
 
Significant
 
 
 
 
 
 
 
Active Markets for
 
 
Observable
 
 
Unobservable
 
 
 
Balance at
 
 
Identical Assets
 
 
Inputs
 
 
Inputs
 
 
 
December 31, 2016
 
 
(Level 1)
 
 
(Level 2)
 
 
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
137,340
    $
137,340
    $
-
    $
-
 
Total assets
 
$
137,340
 
 
$
137,340
 
 
$
-
 
 
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
14,200
    $
-
    $
-
    $
14,200
 
Total liabilities
 
$
14,200
 
 
$
-
 
 
$
-
 
 
$
14,200
 
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Table Text Block]
 
 
Fair Value at
 
 
 
 
 
 
   
 
 
 
 
March 31,
 
 
 
 
 
Range
 
 
 
2017
 
Valuation Technique
 
Unobservable Input
 
(Weighted-Average)
 
Contingent Consideration Liability:
 
 
 
 
 
 
 
 
 
   
 
 
AZEDRA commercialization
  $
5,100
 
Probability adjusted discounted
 
Probability of success
   
 
72%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2018
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1404 commercialization
   
4,800
 
Probability adjusted discounted
 
Probability of success
   
 
59%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
400
 
Probability adjusted discounted
 
Probability of success
   
 
16%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2024
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
5,800
 
Monte-Carlo simulation
 
Probability of success
   
16%
 72%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
16,100
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value at
 
 
 
 
   
 
 
 
 
 
 
December 31,
 
 
 
 
   
Range
 
 
 
2016
 
Valuation Technique
 
Unobservable Input
   
(Weighted-Average)
 
Contingent Consideration Liability:
 
 
 
 
 
 
 
   
 
 
 
 
AZEDRA commercialization
  $
3,800
 
Probability adjusted discounted
 
Probability of success
   
 
54%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2018
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1404 commercialization
   
4,700
 
Probability adjusted discounted
 
Probability of success
   
 
59%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
400
 
Probability adjusted discounted
 
Probability of success
   
 
16%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2024
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
5,300
 
Monte-Carlo simulation
 
Probability of success
   
16%
 -
59%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
14,200
 
 
 
 
   
 
 
 
 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
 
 
Liability - Contingent Consideration
 
 
 
Fair Value Measurements Using
 
 
 
Significant Unobservable Inputs
 
 
 
(Level 3)
 
 
 
For the Three Months Ended March 31,
 
 
 
2017
 
 
2016
 
Balance at beginning of period
  $
14,200
    $
18,800
 
Fair value change included in net loss
   
1,900
     
200
 
Balance at end of period
 
$
16,100
 
 
$
19,000
 
                 
Changes in unrealized gains or losses for the period
               
included in earnings (or changes in net assets) for
               
liabilities held at the end of the reporting period
 
$
1,900
 
 
$
200