XML 48 R25.htm IDEA: XBRL DOCUMENT v3.19.3
Note 4 - Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
Notes Tables  
Fair Value, Assets Measured on Recurring Basis [Table Text Block]
   
 
 
 
 
Fair Value Measurements at September 30, 2019
 
   
 
 
 
 
Quoted Prices in
   
Significant Other
   
Significant
 
   
 
 
 
 
Active Markets for
   
Observable
   
Unobservable
 
   
Balance at
   
Identical Assets
   
Inputs
   
Inputs
 
   
September 30, 2019
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
55,386
    $
55,386
    $
-
    $
-
 
Total assets
 
$
55,386
   
$
55,386
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
4,300
    $
-
    $
-
    $
4,300
 
Total liabilities
 
$
4,300
   
$
-
   
$
-
   
$
4,300
 
   
 
 
 
 
Fair Value Measurements at December 31, 2018
 
   
 
 
 
 
Quoted Prices in
   
Significant Other
   
Significant
 
   
 
 
 
 
Active Markets for
   
Observable
   
Unobservable
 
   
Balance at
   
Identical Assets
   
Inputs
   
Inputs
 
   
December 31, 2018
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
136,052
    $
136,052
    $
-
    $
-
 
Total assets
 
$
136,052
   
$
136,052
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
11,000
    $
-
    $
-
    $
11,000
 
Total liabilities
 
$
11,000
   
$
-
   
$
-
   
$
11,000
 
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
Program
   
Consideration
 
Form of Payment
1095      
5,000
 
Cash or Progenics common stock
1404      
9,984
 
Cash or Progenics common stock or cash in the case of license revenue
 
 
 
$
14,984
 
 
   
Consideration
 
Form of Payment at Progenics' Option
$30 million
  $
5,000
 
Cash or Progenics common stock
$60 million
   
5,000
 
Cash or Progenics common stock
$100 million
   
10,000
 
Cash or Progenics common stock
$250 million
   
20,000
 
Cash or Progenics common stock
$500 million
   
30,000
 
Cash or Progenics common stock
   
$
70,000
 
 
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Table Text Block]
   
Fair Value at
September 30,
2019
 
Valuation Technique
 
Unobservable Input
 
Assumption
 
Contingent Consideration Liability:
 
 
 
 
         
 
 
 
1095 commercialization
  $
450
 
Probability adjusted discounted
 
Probability of success
 
 
18%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
2026
 
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
1404 commercialization
   
250
 
Probability adjusted discounted
 
Probability of success
 
 
43%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
2022
-
2035
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
Net sales targets
   
3,600
 
Monte-Carlo simulation
 
Probability of success
 
18%
-
90%
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
Total
 
$
4,300
 
 
 
 
 
 
 
 
 
   
Fair Value at
           
 
 
 
   
December 31,
           
 
 
 
   
2018
 
Valuation Technique
 
Unobservable Input
 
Assumption
 
Contingent Consideration Liability:
 
 
 
 
         
 
 
 
AZEDRA commercialization
  $
7,050
 
Probability adjusted discounted
 
Probability of success
 
 
90%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
2019
 
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
1095 commercialization
   
450
 
Probability adjusted discounted
 
Probability of success
 
 
18%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
2026
 
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
Net sales targets
   
3,500
 
Monte-Carlo simulation
 
Probability of success
 
18%
-
90%
 
     
 
 
 
 
Discount rate
 
 
10%
 
 
Total
 
$
11,000
 
 
 
 
 
 
 
 
 
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)
 
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2019
   
2018
   
2019
   
2018
 
Balance at beginning of period
  $
4,800
    $
18,900
    $
11,000
    $
16,800
 
Fair value change included in net loss
   
(500
)    
(8,000
)    
1,316
     
(5,900
)
Payments
   
-
     
-
     
(8,016
)    
-
 
Balance at end of period
 
$
4,300
   
$
10,900
   
$
4,300
   
$
10,900
 
                                 
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
 
$
(500
)
 
$
(8,000
)
 
$
1,316
   
$
(5,900
)