XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Measurements  
Schedule of assets and liabilities measured at fair value on a recurring basis

The following table summarizes the carrying amount and estimated fair value of the Company’s financial instruments as of March 31, 2025 and December 31, 2024 (in thousands):

As of March 31, 2025

Carrying

Fair

Fair Value Measurements

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Liabilities

6.00% Convertible Debenture

$

108,650

$

108,650

$

$

$

108,650

Contingent consideration

43,379

43,379

43,379

As of December 31, 2024

Carrying

Fair

Fair Value Measurements

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Liabilities

6.00% Convertible Debenture

$

173,150

$

173,150

$

$

$

173,150

Contingent consideration

60,746

60,746

60,746

Schedule of assets and liabilities measured at fair value on a recurring basis that have unobservable inputs

In the unaudited interim condensed consolidated balance sheets, contingent consideration was recorded in the contingent consideration, loss accrual for service contracts, and other current liabilities and contingent consideration, loss accrual for service contracts, and other liabilities financial statement line items and was comprised of the following unobservable inputs as of March 31, 2025:

Financial Instrument

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range (weighted average)

Contingent consideration

$

43,379

Scenario-based method

Credit spread

13.22%

Discount rate

17.03% - 17.38%

43,379

In the unaudited interim condensed consolidated balance sheets, contingent consideration was recorded in the contingent consideration, loss accrual for service contracts, and other current liabilities and contingent consideration, loss accrual for service contracts, and other liabilities financial statement line items and was comprised of the following unobservable inputs as of December 31, 2024:

Financial Instrument

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range (weighted average)

Contingent consideration

$

60,746

Scenario-based method

Credit spread

11.83%

Discount rate

15.91% - 16.00%

60,746

Schedule of activity in the level 3 liabilities

The change in the carrying amount of contingent consideration for the three months ended March 31, 2025 was as follows (in thousands):

    

Three months ended

March 31, 2025

Beginning balance as of December 31, 2024

$

60,746

Cash payments

(6,024)

Change in fair value of contingent consideration

(11,819)

Foreign currency translation adjustment

 

476

Ending balance as of March 31, 2025

$

43,379