XML 62 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Contingent Consideration for Flexion Acquisition
The total consideration for the Flexion Acquisition was $578.8 million, which consisted of the following (in thousands, except per share amounts):
Fair Value of Purchase Price ConsiderationAmount
Fair value of purchase consideration paid at closing:
Cash consideration for all outstanding shares of Flexion’s common stock (50,392 shares of common stock acquired at $8.50 per share)$428,333 
Cash consideration paid to settle RSUs and in-the-money options20,153 
Cash paid to settle Flexion debt85,118 
533,604 
Fair value of contingent value rights (CVRs)45,241 
Total purchase consideration$578,845 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following tables set forth the preliminary allocation of the Flexion Acquisition purchase price to the estimated fair value of the net assets acquired at the acquisition date (in thousands):
Amounts Recognized at the Acquisition Date
ASSETS ACQUIRED
Cash and cash equivalents$113,562 
Short-term available-for-sale investments11,153 
Accounts receivable32,838 
Inventories 29,667 
Prepaid expenses and other assets4,852 
Fixed assets 23,307 
Deferred tax assets58,015 
Right-of-use assets6,585 
Identifiable intangible assets 480,000 
In-process research and development (IPR&D) 61,000 
Total assets$820,979 
LIABILITIES ASSUMED
Accounts payable$9,794 
Accrued expenses22,746 
Deferred revenue10,000 
Lease liabilities6,585 
Other liabilities1,187 
Long-term debt201,450 
Total liabilities251,762 
Total identifiable net assets acquired569,217 
Goodwill 9,628 
Total consideration transferred$578,845 
Schedule of Pro Forma Information
Flexion results from the acquisition date of November 19, 2021 through December 31, 2021, which are included in the consolidated statements of operations, are as follows (in thousands):
Classification in Consolidated Statements of OperationsAcquisition Date Through
December 31, 2021
Total revenues$12,683 
Net loss$(25,010)
This pro forma information does not purport to represent what the Company’s actual results would have been if the acquisition had occurred as of January 1, 2020, and is not indicative of what such results would be expected for any future period (in thousands, except per share amounts):
Year Ended December 31,
20212020
Total revenues$630,942 $515,199 
Net loss(67,264)(19,711)
Pro forma basic and diluted net loss per share$(1.52)$(0.46)