XML 41 R28.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2019
Fair Value Measurements Disclosure [Line Items]  
Summary of Assets Measured at Fair Value on Recurring Basis
The following are the major categories of assets and liabilities measured at fair value on a recurring basis as of June 30, 2019 and December 31, 2018, using quoted prices in active markets for identical assets (Level 1); significant other observable inputs (Level 2); and significant unobservable inputs (Level 3):
 
 
June 30, 2019
 
 
(In thousands)
(unaudited)
Description
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Total
Assets measured at fair value
 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
23,302

 
$

 
$

 
$
23,302

Restricted cash
 
712

 

 

 
712

Total Assets measured at fair value
 
$
24,014

 
$

 
$

 
$
24,014

Liabilities measured at fair value
 
 
 
 
 
 
 
 
Contingent consideration
 

 

 
12,595

 
12,595

Warrant liabilities
 

 

 
2,214

 
2,214

Total liabilities measured at fair value
 
$

 
$

 
$
14,809

 
$
14,809

Description
 
December 31, 2018
 
(In thousands)
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Total
Assets measured at fair value
 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
21,061

 
$

 
$

 
$
21,061

Restricted cash
 
590
 

 

 
590
Total Assets measured at fair value
 
$
21,651

 
$

 
$

 
$
21,651

Liabilities measured at fair value
 
 
 
 
 
 
 
 
Contingent consideration
 
$

 
$

 
$
10,637

 
$
10,637

Warrant liabilities
 

 

 
4,636

 
4,636

Total liabilities measured at fair value
 

 

 
15,273

 
15,273


Change in Fair Value for All Assets and Liabilities Using Unobservable Level 3 Inputs As Determined By Level 3 Inputs
The following table summarizes the change in fair value, as determined by Level 3 inputs, for all assets and liabilities using unobservable Level 3 inputs for the six months ended June 30, 2019:
 
Fair Value
Measurement at
Reporting Date
(Level 3)
 
(In thousands)
(unaudited)
 
Common stock
warrants
 
Contingent
consideration
Balance at December 31, 2018
$
4,636

 
$
10,637

Change in fair value
(2,422
)
 
1,958

Balance at June 30, 2019
$
2,214

 
$
12,595

Current portion

 
74

Long-term portion
2,214

 
12,521

Balance at June 30, 2019
$
2,214

 
$
12,595


Level 3  
Fair Value Measurements Disclosure [Line Items]  
Quantitative Information about Inputs and Valuation Methodologies Used for Fair Value Measurements Classification
The following table presents quantitative information about the inputs and valuation methodologies used for the Company’s fair value measurements classified in Level 3 with the exception of the warrant liability, which is explained above as of June 30, 2019 and December 31, 2018:
 
Valuation
Methodology
 
Significant
Unobservable Input
 
Weighted Average
(range, if
applicable)
Contingent  consideration
Probability  weighted
income approach
 
Milestone dates
 
2019 to 2022
 
 
 
Discount rate
 
10% to 12%

Series B Warrant  
Fair Value Measurements Disclosure [Line Items]  
Quantitative Information about Inputs and Valuation Methodologies Used for Fair Value Measurements Classification The following table presents the inputs and valuation methodologies used for the Company’s fair value of the Series B Warrants:
Series B
 
June 30, 2019
 
December 31, 2018
 
April 28, 2017
(date of issuance)
Fair value
 
$2.2 milllion
 
$4.6 milllion
 
$6.2 milllion
Valuation methodology
 
Monte Carlo
 
Monte Carlo
 
Black-Scholes Merton
Term
 
2.8 years
 
3.3 years
 
5.0 years
Risk free rate
 
1.71%
 
2.47%
 
1.81%
Dividends
 
 
 
Volatility
 
82.34%
 
87.60%
 
73.14%
Share price
 
$1.36
 
$2.26
 
$0.65
Probability of additional financing
 
100% in 2019
 
100% in 2019
 
Not Applicable