XML 92 R51.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value of Financial Instruments - Schedule of Inputs and Valuation Methodologies Used (Details) - Level 3 - Elusys Therapeutics - Discounted cash flow analysis
$ in Thousands
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Contingent consideration receivable, related party | Market interest rate    
Fair Value of Financial Instruments    
Contingent Consideration 0.147  
Contingent consideration receivable, related party | Principal amount    
Fair Value of Financial Instruments    
Contingent Consideration 2,250  
Consideration earn-out receivable, related party | Discount rate    
Fair Value of Financial Instruments    
Contingent Consideration 0.150  
Consideration earn-out receivable, related party | Future revenue projections    
Fair Value of Financial Instruments    
Contingent Consideration 141,400  
Consideration earn-out receivable, related party | Minimum earn-out payment rate    
Fair Value of Financial Instruments    
Contingent Consideration 0.03  
Consideration earn-out receivable, related party | Minimum earn-out payment    
Fair Value of Financial Instruments    
Contingent Consideration 5,000  
Revenue earn-out | Discount rate    
Fair Value of Financial Instruments    
Contingent Consideration   0.245
Revenue earn-out | Future revenue projections    
Fair Value of Financial Instruments    
Contingent Consideration   325,900
Deferred contract consideration | Discount rate    
Fair Value of Financial Instruments    
Contingent Consideration   0.155
Deferred contract consideration | Future revenue projections    
Fair Value of Financial Instruments    
Contingent Consideration   7,600