XML 71 R48.htm IDEA: XBRL DOCUMENT v3.3.1.900
Merger (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended 12 Months Ended 60 Months Ended
Jul. 15, 2014
Jul. 15, 2014
Dec. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2015
Acquisition-date fair value of the consideration transferred              
Stock-based compensation expense       $ 3,470 $ 1,719    
Estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:              
Goodwill     $ 16,363 26,361 16,363   $ 26,361
Deferred tax liabilities     0 (757) 0   (757)
Supplemental unaudited pro forma information:              
Net loss       (52,188) (41,844)   $ (138,759)
Zalicus              
Merger              
Number of shares of acquiree received for each share of acquirer exchanged   0.13259          
Aggregate number of acquiree shares received for acquirer shares   10,288,180          
Number of acquiree shares received for future issuance upon exercise of stock options   1,152,042          
Number of acquiree shares received for future issuance upon exercise of warrants   21,996          
Acquisition-date fair value of the consideration transferred              
Number of Public Epirus Common Stock owned by Zalicus stockholders (1)   2,635,871          
Multiplied by the price per share of Public Epirus Common Stock (2) (in dollars per share) $ 11.80 $ 11.80          
Fair value of shares of Public Epirus Common Stock owned by Zalicus stockholders   $ 31,104          
Acquisition-date fair value of assumed Zalicus equity awards attributable to precombination   220          
Total consideration transferred   31,324          
Amount of fractional shares resulting from Reverse Stock Split included as consideration   $ 1          
Share price (in dollars per share) $ 11.80 $ 11.80          
Volatility rate   66.02%          
Risk-free interest rate   1.91%          
Estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:              
Cash and cash equivalents $ 13,756 $ 13,756          
In-process research and development 5,500 5,500          
Goodwill 14,127 14,127          
Restricted cash 1,850 1,850          
Other assets 253 253          
Total assets acquired 35,486 35,486          
Accounts payable (1,584) (1,584)          
Accrued expenses (381) (381)          
Other current liabilities (376) (376)          
Other liabilities (391) (391)          
Deferred tax liabilities (1,430) (1,430)          
Total liabilities assumed (4,162) (4,162)          
Total net assets acquired $ 31,324 $ 31,324          
Goodwill adjustment       736      
Operating loss from date of acquisition included in financial statements     $ (25)        
Business Combination, Acquisition Related Costs         5,779    
Supplemental unaudited pro forma information:              
Total revenues, net       2,739 14,731    
Net loss       $ (32,410) (69,630)    
Zalicus | Transaction Costs              
Supplemental unaudited pro forma information:              
Net loss         8,673    
Zalicus | stock-based compensation expense              
Supplemental unaudited pro forma information:              
Net loss         355    
Zalicus | severance agreements              
Supplemental unaudited pro forma information:              
Net loss         1,980    
Zalicus | other expense related to the change in the fair values of liability-classified warrants              
Supplemental unaudited pro forma information:              
Net loss         $ 222 $ 789  
Zalicus | In Process Research and Development              
Estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:              
Discount rate (as a percent)   13.10%          
Zalicus | Minimum              
Acquisition-date fair value of the consideration transferred              
Exercise price (in dollars per share) $ 14.70 $ 14.70          
Expected term 1 month 6 days            
Zalicus | Maximum              
Acquisition-date fair value of the consideration transferred              
Exercise price (in dollars per share) $ 591.00 $ 591.00          
Expected term 6 years            
Zalicus | Common stock              
Acquisition-date fair value of the consideration transferred              
Number of Public Epirus Common Stock owned by Zalicus stockholders (1)   2,610,871          
Zalicus | Restricted stock units vested upon closing of business combination              
Acquisition-date fair value of the consideration transferred              
Number of Public Epirus Common Stock owned by Zalicus stockholders (1)   25,000          
Preliminary | Zalicus              
Estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:              
Deferred tax liabilities $ (2,166) $ (2,166)