XML 39 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2015
Summary of financial assets and liabilities measured on recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

December 31, 2014

 

 

    

Level I

    

Level II

    

Level III

    

Total

    

Level I

    

Level II

    

Level III

    

Total

 

 

 

(in thousands)

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

$

 

$

6,157

 

$

6,157

 

$

 

$

 

$

2,232

 

$

2,232

 

Long‑term Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan

 

$

 

$

 

$

23,086

 

$

23,086

 

$

 

$

 

$

20,964

 

$

20,964

 

 

Summary of quantitative information about inputs and valuation methodologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

   

Weighted Average

 

 

 

 

 

 

 

 

 

 

Interest on

 

 

 

Fair Value at

 

 

 

Significant

 

Discount Rate

 

 

 

June 30, 2015

 

Valuation Methodology

 

Unobservable Input

 

(range, if applicable)

 

 

 

(in thousands)

 

 

 

 

 

(in thousands)

 

Senior secured term loan

 

$

23,086

 

 

 

 

 

 

 

 

 

 

 

—Term loan

 

 

 

 

Discounted Cash Flows

 

Discount rate on CCC bond plus premium

 

 

 

 

 

15.0

%

 

 

 

 

 

 

 

 

 

CCC Bond range

 

 

 

 

 

 

 

 

 

 

(3.7% ‑ 25.3%)

 

—Royalty interest

 

 

 

 

Royalty interest in future revenues

 

Revenues Volatility

 

$

191,503

  -  

$

439,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33.3

%

—Loan commitment

 

 

 

 

Discounted Cash Flows

 

Discount rate on CCC bond plus premium

 

 

 

 

 

15.0

%

 

 

 

 

 

 

 

 

 

CCC Bond range

 

 

 

 

 

 

 

 

 

 

(3.7% ‑ 25.3%)

 

—Warrants

 

$

6,157

 

PWERM with 100% weight of the
IPO price of $18.00 per share

 

Discount for lack of marketability

 

 

 

 

 

4.3

%

 

 

 

 

 

 

 

Volatility

 

 

 

 

 

26.5

%

 

Warrants  
Rollforward of fair value determined by Level 3 inputs

 

 

 

 

 

 

    

Warrants

 

 

 

(in thousands)

 

Balance at December 31, 2014

 

$

2,232

 

Change in fair value

 

 

3,925

 

Balance at June 30, 2015

 

$

6,157

 

 

Senior Secured Term Loan  
Rollforward of fair value determined by Level 3 inputs

 

 

 

 

 

 

    

Term Loan

 

 

 

(in thousands)

 

Balance at December 31, 2014

 

$

20,964

 

Change in fair value recognized in non‑operating expense

 

 

2,122

 

Balance at June 30, 2015

 

$

23,086