XML 83 R70.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments - Quantitative Information and Assumptions Pertaining To The Fair Value Measurement of The Level 3 Inputs (Details)
$ in Thousands
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent receivable   $ 9,300
Contingent consideration liabilities $ 111,600 86,200
Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent receivable 0 9,300
Contingent consideration liabilities 111,600 86,200
Regulatory milestone | Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent receivable $ 0 $ 2,500
Regulatory milestone | Level 3 | Probability of success | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input 0 0.70
Regulatory milestone | Level 3 | Discount rate | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input   0.17
Royalties | Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent receivable $ 0 $ 6,800
Royalties | Level 3 | Probability of success | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input 0  
Royalties | Level 3 | Probability of success | Probability adjusted discounted cash flow model | Minimum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input   0.10
Royalties | Level 3 | Probability of success | Probability adjusted discounted cash flow model | Maximum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input   0.60
Royalties | Level 3 | Discount rate | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Asset measurement input   0.17
Net sales targets - PYLARIFY (CVRs) | Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent consideration liabilities $ 99,700 $ 73,200
Net sales targets - PYLARIFY (CVRs) | Level 3 | Probability of success | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021)    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 1  
Net sales targets - PYLARIFY (CVRs) | Level 3 | Discount rate | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021)    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input   0.17
1095 commercialization milestone | Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent consideration liabilities $ 1,700 $ 1,900
1095 commercialization milestone | Level 3 | Probability of success | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 0.40 0.40
1095 commercialization milestone | Level 3 | Discount rate | Probability adjusted discounted cash flow model    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 0.038 0.013
Net sales targets - AZEDRA and 1095 | Level 3    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Contingent consideration liabilities $ 10,200 $ 11,100
Net sales targets - AZEDRA and 1095 | Level 3 | Probability of success | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021) | Minimum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 0.20 0.40
Net sales targets - AZEDRA and 1095 | Level 3 | Probability of success | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021) | Maximum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 1 1
Net sales targets - AZEDRA and 1095 | Level 3 | Discount rate | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021) | Minimum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 0.16 0.16
Net sales targets - AZEDRA and 1095 | Level 3 | Discount rate | Probability adjusted discounted cash flow model (as of 12/31/2022) Monte Carlo simulation (as of 12/31/2021) | Maximum    
Fair Value, Option, Quantitative Disclosures [Line Items]    
Liability measurement input 0.17 0.17