XML 37 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition of Confluence (Tables) - Confluence
9 Months Ended
Sep. 30, 2017
Business Acquisition [Line Items]  
Schedule of Consideration Transferred

 

 

 

 

Cash consideration paid

 

$

10,269

Aclaris common stock issued

 

 

9,675

Contingent consideration

 

 

4,378

Total fair value of consideration to Confluence equity holders

 

$

24,322

 

Schedule of Assets Acquired and Liabilities Assumed

 

 

 

 

Cash and cash equivalents

 

$

622

Accounts receivable, net

 

 

574

Other current assets

 

 

89

Property and equipment

 

 

268

Other intangible assets

 

 

751

IPR&D

 

 

6,629

Goodwill

 

 

18,504

Total assets acquired

 

 

27,437

 

 

 

 

Accounts payable and accrued expenses

 

 

656

Deferred tax liability

 

 

2,386

Other liabilities

 

 

73

Total liabilities assumed

 

 

3,115

 

 

 

 

Total net assets acquired

 

$

24,322

 

Schedule of Pro Forma Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 

 

September 30, 

 

 

    

2017

    

2016

    

2017

    

2016

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

    

$

1,063

    

$

937

    

$

3,366

    

$

2,617

 

Gross profit

 

 

384

 

 

452

 

 

1,102

 

 

1,184

 

Total operating expenses

 

 

18,822

 

 

11,464

 

 

48,122

 

 

39,273

 

Net loss

 

 

(17,875)

 

 

(10,891)

 

 

(45,627)

 

 

(37,769)