XML 75 R61.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Details) - USD ($)
$ in Thousands
12 Months Ended
Jan. 01, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Mar. 31, 2022
Mar. 01, 2021
Business Combinations (Details) [Line Items]            
Total consideration   $ 1,654        
Acquisition consideration   1,404        
Deferred consideration   210        
Legal and other consulting fees   $ 140        
Discount rate   19.00%        
Revenues   $ 103,642 $ 133,246 $ 127,187    
Gross profit   30,328 $ 47,552 $ 49,737    
Deferred inventory   $ 50,000        
Consideration payments due   The Company may be entitled for up to $3,000 thousands credit deductible from the contingent consideration payments due for the years 2023 through 2027, subject to certain conditions as defined in the agreement between the parties.        
Risk- adjusted discount rate   10.60%        
Volatility rate Percentage   13.60%        
Contingent consideration total   $ 21,995        
Increase amount of liability   290        
Acquired inventory   14,199        
Inventory installments   1,500        
Deferred inventory   $ 13,788        
Binding term       12 years    
Fund transfer       $ 3,786    
Description of fair value   (1)Customer Relations represents its fair value (Level 3) at the acquisition date, based on an Multi Period Excess Earnings Method (“MPEEM”). In measuring the Customer Relations the Company used an appropriate risk-adjusted discount rate of 11 % and churn rate of 5%.   (2) Intellectual property represents its fair value (Level 3) at the acquisition date, based on a Relief from Royalties (“RFRM”) Method. In measuring the Intellectual property, the Company used an appropriate risk-adjusted discount rate of 11 % and Royalties rate of 15.2%.   (3)Assumed contact manufacturing agreement represents its fair value (Level 3) at the acquisition date, based on With and Without method. Under the With and Without method the value of an intangible asset is calculated by comparing the cash-flow in situation where the valued asset is part of the business versus the cash-flow in situation where the asset is not part of the business.        
Fair value of such assumed liabilities description   The fair value of such assumed liabilities at the acquisition date was estimated at $47,213 thousand, which was calculated based on the Option Pricing Method (OPM), Monte Carlo Simulation, and discounted cash flow using a discount rate in the range of 2.25 % and 11 % and the volatility of 10.8-14.2 %.Such assumed liabilities includes:   ●Royalties:10 % of the annual global net sales of CYTOGAM up to $ 25,000 thousand and 5 % of net sales that are greater than $ 25,000 thousand, in perpetuity; 2 % of the annual global net sales of CYTOGAM in perpetuity; and, 8 % of the annual global net sales of CYTOGAM for period of six years following the completion of the technology transfer of the manufacturing of CYTOGAM to the Company, subject to a maximum aggregate of $ 5,000 thousand per year and for total amount of $30,000 thousand throughout the entire six years period.     ●Sales milestones: $1,500 thousand in the event that the annual net sales of CYTOGAM in the United States market exceeds $18,766 thousand during the twelve months period ending June 30, 2022; and, $1,500 thousand in the event that the annual net sales of CYTOGAM in the United States market exceeds $18,390 thousand during the twelve months period ending June 30, 2023.     ●Milestone: $8,500 thousand upon the receipt of FDA approval for the manufacturing of CYTOGAM at Company’s manufacturing facility.        
Legal and other consulting fees   $ 1,094        
Fair Value of Hierarchy [Member]            
Business Combinations (Details) [Line Items]            
Total consideration   21,705        
Kamada Plasma LLC [Member]            
Business Combinations (Details) [Line Items]            
Total consideration           $ 1,614
Business Combination [Member]            
Business Combinations (Details) [Line Items]            
Revenues   5,381        
Gross profit   $ 251        
Business combination gross profit , description If the acquisition had occurred on January 1, 2021, management estimates that consolidated revenue would have been $140,000 thousand and consolidated Net Income for the year would have been $4,000 thousand.          
Forecast [Member]            
Business Combinations (Details) [Line Items]            
Acquisition consideration         $ 250