XML 39 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
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 December 31, 2019 and 2018, using quoted prices in active markets for identical assets (Level 1); significant other observable inputs (Level 2); and significant unobservable inputs (Level 3):
 
December 31, 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
$
9,598

 
$

 
$

 
$
9,598

Restricted cash
969

 

 

 
969

Total Assets measured at fair value
$
10,567

 
$

 
$

 
$
10,567

Liabilities measured at fair value
 
 
 
 
 
 
 
Contingent consideration
$

 
$

 
$
1,084

 
$
1,084

Warrant liabilities

 

 
2,388

 
2,388

Total liabilities measured at fair value
$

 
$

 
$
3,472

 
$
3,472

 
December 31, 2018
 
(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
$
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


Quantitative Information about Inputs and Valuation Methodologies Used for Fair Value Measurements Classification
 
Valuation
Methodology
 
Significant
Unobservable Input
 
Weighted Average
(range, if
applicable)
 
 
 
 
 
December 31, 2019
 
December 31, 2018
Contingent  consideration
Probability  weighted
income approach
 
Milestone dates
 
2020 to 2024
 
2019 to 2022
 
 
 
Discount rate
 
10% to 11%
 
11.5% to 12%

he following table presents the inputs and valuation methodologies used for the Company’s fair value of the Series B warrants:
Series B
 
December 31, 2019
 
December 31, 2018
Fair value
 
$2.4 million
 
$4.6 million
Valuation methodology
 
Monte Carlo
 
Monte Carlo
Term
 
2.32 years
 
3.32 years
Risk free rate
 
1.59%
 
2.47%
Dividends
 
 
Volatility
 
109.80%
 
87.60%
Share price
 
$1.47
 
$29.38
Probability of additional financing
 
100% in 2020
 
100% in 2019
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 the warrants and the contingent consideration for the years ended December 31, 2019 and 2018:
 
 
Fair Value
Measurement at
Reporting Date
(Level 3)
 
 
(In thousands)
 
 
Common stock
warrants
 
Contingent
consideration
Balance at December 31, 2017
 
$
14,090

 
$
12,418

Payment for contingent consideration
 

 
(770
)
Exercise of warrants
 
(23,774
)
 

Change in fair value
 
14,320

 
(1,011
)
Balance at December 31, 2018
 
4,636

 
10,637

Change in fair value
 
(2,248
)
 
(9,553
)
Balance at December 31, 2019
 
2,388

 
1,084

Current portion
 

 
73

Long-term portion
 
2,388

 
1,011

Balance at December 31, 2019
 
$
2,388

 
$
1,084