XML 40 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value (Tables)
6 Months Ended
Jun. 30, 2018
Fair Value Measurements Disclosure [Line Items]  
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 June 30, 2018 and December 31, 2017, 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, 2018

 

 

 

(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

 

$

97,743

 

 

$

 

 

$

 

 

$

97,743

 

Restricted cash

 

 

750

 

 

 

 

 

 

 

 

 

750

 

Total Assets measured at fair value

 

$

98,493

 

 

$

 

 

$

 

 

$

98,493

 

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

13,462

 

 

$

13,462

 

Warrant liabilities

 

 

 

 

 

 

 

 

22,708

 

 

 

22,708

 

Total liabilities measured at fair value

 

$

 

 

$

 

 

$

36,170

 

 

$

36,170

 

 

 

 

December 31, 2017

 

 

 

(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

 

$

91,217

 

 

$

 

 

$

 

 

$

91,217

 

Restricted cash

 

 

6,389

 

 

 

 

 

 

 

 

 

6,389

 

Total Assets measured at fair value

 

$

97,606

 

 

$

 

 

$

 

 

$

97,606

 

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

12,418

 

 

$

12,418

 

Warrant liabilities

 

 

 

 

 

 

 

 

14,090

 

 

 

14,090

 

Total liabilities measured at fair value

 

$

 

 

$

 

 

$

26,508

 

 

$

26,508

 

 

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, 2018:

 

 

 

Fair Value

Measurement at

Reporting Date

(Level 3)

 

 

 

(In thousands)

 

 

 

(unaudited)

 

 

 

Common stock

 

 

Contingent

 

 

 

warrants

 

 

consideration

 

Balance at December 31, 2017

 

$

14,090

 

 

$

12,418

 

Exercise of warrants

 

 

(7,060

)

 

 

 

Change in fair value

 

 

15,678

 

 

 

1,439

 

Payment for contingent consideration

 

 

 

 

 

(395

)

Balance at June 30, 2018

 

$

22,708

 

 

$

13,462

 

Current portion

 

 

 

 

 

547

 

Long-term portion

 

 

22,708

 

 

 

12,915

 

Balance at June 30, 2018

 

$

22,708

 

 

$

13,462

 

 

Level 3 [Member]  
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, 2018 and December 31, 2017:

 

 

 

Valuation

Methodology

 

Significant

Unobservable Input

 

Weighted Average

(range, if

applicable)

Contingent  consideration

 

Probability weighted

income approach

 

Milestone dates

 

2018 to 2020

 

 

 

 

Discount rate

Probability of occurrence

 

7.5% to 12%

100%

 

Series B Warrant [Member]  
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:

 

 

 

 

 

 

 

 

 

 

April 28, 2017

 

Series B

 

June 30, 2018

 

 

December 31, 2017

 

 

(date of issuance)

 

Fair value

 

$22.7 million

 

 

$14.1 million

 

 

$6.2 million

 

Valuation methodology

 

Monte Carlo

 

 

Monte Carlo

 

 

Black-Scholes

Merton

 

Term

 

3.83 years

 

 

4.33 years

 

 

5 years

 

Risk free rate

 

2.67%

 

 

2.13%

 

 

1.81%

 

Dividends

 

 

 

 

 

 

 

 

 

Volatility

 

88.50%

 

 

80.60%

 

 

73.14%

 

Share price

 

$

4.36

 

 

$

1.93

 

 

$

0.65

 

Probability of additional financing

 

50% in 2018

and 50% in 2019

 

 

25% in 2018

and 75% in 2019

 

 

Not Applicable