XML 65 R22.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 28, 2019
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of September 28, 2019 and December 29, 2018, 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  September 28, 2019

 

 

As of December 29, 2018

 

 

 

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

 

$

12,167

 

 

$

 

 

$

 

 

$

12,167

 

 

$

20,708

 

 

$

 

 

$

 

 

$

20,708

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

$

 

 

$

 

 

$

63

 

 

$

63

 

 

$

 

 

$

 

 

$

334

 

 

$

334

 

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

The following tables present 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 September 28, 2019 and December 29, 2018.

 

As of  September 28, 2019

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

63

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$80

 

 

 

 

 

 

 

 

Discount rate

 

10.26%

(10.20% - 27.00%)

 

 

 

 

 

 

 

 

 

 

 

As of December 29, 2018

 

Fair Value

(in thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

Earn-out liability

 

$

334

 

 

Discounted cash flow

 

Projected royalties

(in thousands)

 

$1,245

 

 

 

 

 

 

 

 

Discount rate

 

10.33%

(10.20% - 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 nine months ended September 28, 2019 and September 29, 2018 is as follows:

 

 

 

Nine Months Ended

 

(in thousands)

 

September 28, 2019

 

 

September 29, 2018

 

Balance as of beginning of the period

 

$

334

 

 

$

572

 

Payments against earn-out

 

 

(318

)

 

 

(302

)

Change in fair value of earn-out liability

 

 

47

 

 

 

94

 

Balance as of the end of the period

 

$

63

 

 

$

364