XML 32 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
3 Months Ended
Apr. 01, 2017
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of April 1, 2017 and December 31, 2016, 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:

 

 

 

As of  April 1, 2017

 

 

As of December 31, 2016

 

 

 

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

 

$

23,290

 

 

$

 

 

$

 

 

$

23,290

 

 

$

8,270

 

 

$

 

 

$

 

 

$

8,270

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

$

 

 

$

 

 

$

634

 

 

$

634

 

 

$

 

 

$

 

 

$

694

 

 

$

694

 

 

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 April 1, 2017.

 

As of  April 1, 2017

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

634

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$2,067

 

 

 

 

 

 

 

 

Discount rate

 

11.19%

(11.19% - 27.00%)

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

694

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$2,154

 

 

 

 

 

 

 

 

Discount rate

 

11.22%

(11.22% - 27.00%)

 

Reconciliation of the Changes in the Company's Earn-Out - Cash (Level 3 Liabilities) Balance

A reconciliation of the changes in the Company’s earn-out liability (Level 3 liability) for the three months ended April 1, 2017 and April 2, 2016 is as follows:

 

 

 

Three Months Ended

 

(in thousands)

 

April 1, 2017

 

 

April 2, 2016

 

Balance as of beginning of the period

 

$

693

 

 

$

1,005

 

Payments against earn-out

 

 

(84

)

 

 

(96

)

Change in fair value of earn-out liability

 

 

25

 

 

 

11

 

Balance as of the end of the period

 

$

634

 

 

$

920