XML 46 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair value measurement - Changes in Level 3 Liabilities and Contingent Consideration (Details) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Changes in Level 3 liabilities      
Beginning Balance $ 1,900 $ 3,763 $ 3,763
(Gain) Loss recorded due to changes in fair value of derivative liability 384 (393)  
Currency translation effects 168 75  
Ending Balance 2,452 3,445 1,900
Contingent consideration      
Changes in Level 3 liabilities      
Beginning Balance 1,838 2,926 2,926
(Gain) Loss recorded due to changes in fair value of derivative liability 415 254  
Currency translation effects 162 57  
Ending Balance $ 2,415 3,237 $ 1,838
Contingent consideration | InoCard      
Contingent consideration      
Discount rate (as a percent) 14.50%   30.00%
Change in fair value $ 300   $ 300
The number of months moving out of all milestones 6 months   6 months
Increase Probability of Success 20.00%   20.00%
Decrease Probability Of Success 20.00%   20.00%
Sensitivity down of the discount rate 10.00%   20.00%
Sensitivity up of the discount rate 20.00%   40.00%
Level 3 Derivative financial instruments      
Changes in Level 3 liabilities      
Beginning Balance $ 62 837 $ 837
(Gain) Loss recorded due to changes in fair value of derivative liability (31) (647)  
Currency translation effects 6 18  
Ending Balance 37 $ 208 62
Delay in milestones by 6 months | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value (152)   (209)
Increasing the POS for the first milestone by 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value 792   367
Decreasing the POS for the first milestone by 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value (792)   (367)
Reducing the discount rate from 30% to 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value 312   638
Increasing the discount rate from 30% to 40% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value $ (282)   $ (309)