XML 41 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Summary of Assets Measured at Fair Value on Recurring Basis

The following are the major categories of assets measured at fair value on a recurring basis as of September 30, 2017 and December 31, 2016, using quoted prices in active markets for identical assets (Level 1); significant other observable inputs (Level 2); and significant unobservable inputs (Level 3):

 

 

 

September 30, 2017

 

 

 

(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

 

$

24,483

 

 

$

 

 

$

 

 

$

24,483

 

Restricted cash

 

 

6,386

 

 

 

 

 

 

 

 

 

6,386

 

Total Assets measured at fair value

 

$

30,869

 

 

$

 

 

$

 

 

$

30,869

 

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

18,404

 

 

$

18,404

 

Warrant liabilities

 

 

 

 

 

 

 

 

31,156

 

 

$

31,156

 

Total liabilities measured at fair value

 

$

 

 

$

 

 

$

49,560

 

 

$

49,560

 

 

 

 

December 31, 2016

 

 

 

(In thousands)

 

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

 

$

24,165

 

 

$

 

 

$

 

 

$

24,165

 

Restricted cash

 

 

10,425

 

 

 

 

 

 

 

 

 

10,425

 

Total Assets measured at fair value

 

$

34,590

 

 

$

 

 

$

 

 

$

34,590

 

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

22,800

 

 

$

22,800

 

Total liabilities measured at fair value

 

$

 

 

$

 

 

$

22,800

 

 

$

22,800

 

 

Quantitative Information about Inputs and Valuation Methodologies Used for Fair Value Measurements of Contingent Consideration Classified in Level 3

The following table presents quantitative information about the inputs and valuation methodologies used for the Company’s fair value measurements of Contingent consideration classified in Level 3 as of December 31, 2016 and September 30, 2017:

 

 

 

Valuation

Methodology

 

Significant

Unobservable Input

 

Weighted Average

(range, if

applicable)

Contingent  consideration

 

Probability weighted

income approach

 

Milestone dates

 

2017 to 2020

 

 

 

 

Discount rate

Probability of occurrence

 

7.5% to 11.75%

100%

 

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 nine months ended September 30, 2017:

 

 

 

Fair Value

Measurement at

Reporting Date

(Level 3)

 

 

 

(In thousands)

 

 

 

(unaudited)

 

 

 

Common stock warrants

 

 

Contingent consideration

 

Balance at December 31, 2016

 

$

 

 

$

22,800

 

Issuance of common stock in exchange for contingent

   consideration

 

 

 

 

 

(5,227

)

Issuance of warrants, net of financing costs

 

 

8,715

 

 

 

 

Payment of contingent consideration

 

 

 

 

 

(395

)

Exercise of warrants

 

 

(2,772

)

 

 

 

Change in fair value

 

 

25,213

 

 

 

1,226

 

Balance at September 30, 2017

 

 

31,156

 

 

 

18,404

 

Current portion

 

 

 

 

 

6,958

 

Long-term portion

 

 

31,156

 

 

 

11,446

 

Balance at September 30, 2017

 

$

31,156

 

 

$

18,404