XML 17 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2012
Fair Value of Financial Instruments

4. Fair Value of Financial Instruments

Cash, accounts payable, and accrued liabilities are carried at cost, which approximates fair value given their short-term nature. Marketable securities, cash equivalents and warrants for convertible preferred stock are carried at fair value.

The fair value of financial instruments reflects the amounts that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The fair value hierarchy is based on three levels of inputs that may be used to measure fair value, of which the first two are considered observable, and the third is considered unobservable, as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Inputs other than those included in Level 1 that are directly or indirectly observable, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The Company measures the fair value of financial assets and liabilities using the highest level of inputs that are reasonably available as of the measurement date. The following tables summarize the fair value of financial assets and liabilities (investments and convertible preferred stock warrant liabilities) that are measured at fair value and the classification by level of input within the fair value hierarchy:

 

     Fair Value Measurements as of
September 30, 2012
 
(in thousands)    Level 1      Level 2      Level 3      Total  

Investments:

           

Money market funds

   $ 5,733       $ —         $ —         $ 5,733   

U.S. treasury notes

     502         —           —           502   

Commercial paper

     —           4,248            4,248   

Corporate securities

     —           5,264         —           5,264   

U.S. government-backed securities

     —           8,307         —           8,307   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investments

   $ 6,235       $ 17,819       $ —         $ 24,054   
  

 

 

    

 

 

    

 

 

    

 

 

 

Convertible preferred stock warrant liabilities

   $ —         $ —         $ 584       $ 584   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Fair Value Measurements as of
December 31, 2011
 
(in thousands)    Level 1      Level 2      Level 3      Total  

Investments:

           

Money market funds

   $ 2,973       $ —         $ —         $ 2,973   

U.S. treasury notes

     3,051         —           —           3,051   

Corporate securities

     —           6,022         —           6,022   

U.S. government-backed securities

     —           5,436         —           5,436   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investments

   $ 6,024       $ 11,458       $ —         $ 17,482   
  

 

 

    

 

 

    

 

 

    

 

 

 

Convertible preferred stock warrant liabilities

   $ —         $ —         $ 117       $ 117   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The Company’s Level 2 investments include U.S. government-backed securities and corporate securities that are valued based upon observable inputs that may include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data including market research publications. The fair value of the Company’s commercial paper is based upon the time to maturity and discounted using the three-month treasury bill rate. The average remaining maturity of the Company’s Level 2 investments as of September 30, 2012 is less than six months and all of these investments are rated by S&P and Moody’s at AAA or AA+. As of September 30, 2012, the Company’s corporate securities are fully FDIC-insured under the Temporary Liquidity Guarantee Program (TLGP).

The fair value of the convertible preferred stock warrant liabilities as of September 30, 2012 was calculated by allocating the total enterprise value of the Company to the various securities, including convertible preferred stock warrants, within the Company’s capital structure using the probability-weighted expected return method (PWERM). The change to the PWERM model from the model used at December 31, 2011 reflected the continued development of the Company. The fair value of the convertible preferred stock warrant liabilities through December 31, 2011 was calculated by allocating the total enterprise value to the various securities within the Company’s capital structure using an Option Pricing Model. The estimated total enterprise value was $226.4 million and $106.9 million at September 30, 2012 and December 31, 2011, respectively. The PWERM is a scenario-based analysis that estimates the value per share based on the probability-weighted present value of expected future investment returns, considering each of the possible outcomes available to the Company, as well as the rights of each share class. The PWERM estimates the value of the Company under each of two possible future scenarios: IPO and stay privately held. In the non-IPO scenario, a large portion of the equity value is allocated to the convertible preferred stock and warrants to incorporate the aggregate liquidation preferences. In the IPO scenario, the equity value is allocated pro rata among the shares of common stock and each series of convertible preferred stock and warrants with the value allocated to the Series E convertible preferred stock warrants adjusted to intrinsic value given that these instruments net share settle upon an IPO. The value per share under each scenario was then probability weighted and the resulting weighted values per share were summed to determine the fair value per share for each share class. The PWERM valuation used a risk-adjusted discount rate of 12%, a non-marketability discount rate of 14.2% and an estimated time to a liquidity event of two to seventeen months. The expected outcomes were weighted more towards an IPO (80%) with a lower weighting for remaining privately held (20%). The fair value of the enterprise determined using the IPO and non-IPO scenarios are weighted according to the Company’s estimate of the probability of each scenario.

The following table presents changes in financial instruments measured at fair value using Level 3 inputs:

 

     Convertible
Preferred  Stock
Warrant
Liabilities
 
     (in thousands)  

Balance at December 31, 2011

   $ 117   

Issuances

     79   

Change in fair value included in other income (expense), net

     388   
  

 

 

 

Balance at September 30, 2012

   $ 584   
  

 

 

 

The estimated fair value of the notes payable as of September 30, 2012, as measured using Level 3 inputs, approximates the carrying amount as presented on the condensed consolidated balance sheet.