XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities measured at fair value on a recurring basis
The tables below present information about the Company’s assets and liabilities measured at fair value on a recurring basis:

 December 31, 2022
(in thousands)Total Fair
Value
Level 1Level 2Level 3
Assets:
Money market$342,646 $342,646 $— $— 
Total assets$342,646 $342,646 $— $— 
Liabilities:
Contingent consideration liabilities$111,600 $— $— $111,600 
Total liabilities$111,600 $— $— $111,600 
 December 31, 2021
(in thousands)Total Fair
Value
Level 1Level 2Level 3
Assets:
Money market$40,140 $40,140 $— $— 
Interest rate swaps357 — 357 — 
Contingent receivable9,300 — — 9,300 
Total assets$49,797 $40,140 $357 $9,300 
Liabilities:
Contingent consideration liabilities86,200 — — 86,200 
Total liabilities$86,200 $— $— $86,200 
Fair value measurement inputs and valuation techniques
The following tables summarize quantitative information and assumptions pertaining to the fair value measurement of assets and liabilities using Level 3 inputs as of December 31, 2022.

Fair Value as ofAssumptions
(in thousands)December 31, 2022December 31, 2021Valuation TechniqueUnobservable InputDecember 31, 2022December 31, 2021
Contingent receivable:
Regulatory milestone$— $2,500 Probability adjusted discounted cash flow modelPeriod of expected milestone achievementN/A2022
Probability of success0%70 %
Discount rateN/A17 %
Royalties— 6,800 Probability adjusted discounted cash flow model
Probability of success0%
10% - 60%
Discount rateN/A17 %
Total$— $9,300 
Fair Value as ofAssumptions
(in thousands)December 31, 2022December 31, 2021Valuation TechniqueUnobservable InputDecember 31, 2022December 31, 2021
Contingent consideration liability:
Net sales targets - PYLARIFY (CVRs)$99,700 $73,200 Probability adjusted discounted cash flow model (as of 12/31/2022)

Monte Carlo simulation
(as of 12/31/2021)
Period of expected milestone achievement and sales targets2022 - 20232022 - 2023
Probability of success100 %N/A
Discount rateN/A17 %
1095 commercialization milestone1,700 1,900 Probability adjusted discounted cash flow model
Period of expected milestone achievement20262026
Probability of success40 %40 %
Discount rate3.8 %1.3 %
Net sales targets - AZEDRA and 109510,200 11,100 Monte Carlo simulation
Probability of success and sales targets
20% - 100%
40% - 100%
Discount rate
16% - 17%
16% - 17%
Total$111,600 $86,200 
Schedule of financial instruments with significant Level 3 inputs
For those financial instruments with significant Level 3 inputs, the following table summarizes the activities for the periods indicated:

Financial AssetsFinancial Liabilities
(in thousands)Years Ended December 31,Years Ended December 31,
2022202120222021
Fair value, beginning of period$9,300 $11,300 $86,200 $15,800 
Changes in fair value included in net income (loss)(9,300)(2,000)25,400 70,400 
Fair value, end of period$— $9,300 $111,600 $86,200