XML 54 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
6 Months Ended
Jun. 28, 2014
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of June 28, 2014 and December 28, 2013, financial assets and liabilities measured and recognized at fair value on a recurring basis and classified under the appropriate level of the fair value hierarchy as described above were as follows:

 

 

June 28, 2014

 

  

December 28, 2013

 

 

Fair Value Measurements

 

  

Fair Value Measurements

 

(in thousands)

Level 1

 

  

Level 2

  

Level 3

 

  

Total

 

  

Level 1

 

  

Level 2

 

  

Level 3

 

  

Total

 

Assets:

 

 

 

  

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Money market funds 

$

12,245

  

  

  

 

 

  

$

12,245

  

  

$

12,742

  

  

 

  

  

 

  

  

$

12,742

  

Liabilities:

 

 

 

  

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Earn-out liability 

 

 

  

  

$

551

  

  

$

551

  

  

$

  

  

 

  

  

$

624

  

  

$

624

  

 

Quantitative Information about the Inputs and Valuation Methodologies Used for Fair Value Measurements

The following table presents quantitative information about the inputs and valuation methodologies used for our fair value measurements classified in Level 3 of the fair value hierarchy as of June 28, 2014.

 

As of June 28, 2014

 

 

Fair Value
(in thousands)

  

Valuation
Technique

  

Significant
Unobservable
Input

  

Weighted
Average
(range)

Earn-out liability

  

$

551

  

Discounted cash flow

  

Projected royalties
(in thousands)

  

$1,544
($414 - $1,810)

 

  

 

 

  

 

  

Discount rate

  

21.74%
(20.50% - 27.00%)

 

Reconciliation of Changes in Earn-Out (Level 3 Liabilities)

A reconciliation of the changes in the Company’s earn-out liability (Level 3 liability) for the six months ended June 28, 2014 and June 29, 2013 is as follows:

 

 

Six Months Ended

 

(in thousands)

June 28,
2014

 

  

June 29,
2013

 

Balance at the beginning of the period 

$

624

  

  

$

652

  

Payments against earn-out 

 

(264

  

 

(198

Change in fair value of earn-out liability 

 

191

 

 

 

91

   

 

$

551

  

  

$

545