XML 39 R25.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2020
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Summary of Financial Assets Measured at Fair Value on a Recurring Basis

The following tables summarize the Company’s Level 1 and Level 2 financial assets measured at fair value on a recurring basis by level within the fair value hierarchy:

 

 

 

 

 

September 30, 2020

 

 

 

Valuation

Hierarchy

 

Amortized

Cost

 

 

Gross

Unrealized

Holding

Gains

 

 

Gross

Unrealized

Holding

Losses

 

 

Aggregate

Fair Value

 

 

 

 

 

(in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

Level 1

 

$

472,272

 

 

$

 

 

$

 

 

$

472,272

 

U.S. government treasuries

 

Level 2

 

 

363,840

 

 

 

235

 

 

 

(1

)

 

 

364,074

 

Total financial assets

 

 

 

$

836,112

 

 

$

235

 

 

$

(1

)

 

$

836,346

 

 

(1)

Includes $10.6 million of restricted cash equivalents.

 

 

 

 

 

December 31, 2019

 

 

 

Valuation

Hierarchy

 

Amortized

Cost

 

 

Gross

Unrealized

Holding

Gains

 

 

Gross

Unrealized

Holding

Losses

 

 

Aggregate

Fair Value

 

 

 

 

 

(in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

Level 1

 

$

106,127

 

 

$

 

 

$

 

 

$

106,127

 

U.S. government treasuries (2)

 

Level 2

 

 

298,256

 

 

 

140

 

 

 

(5

)

 

 

298,391

 

Bank time deposits

 

Level 2

 

 

2,500

 

 

 

 

 

 

 

 

 

2,500

 

Total financial assets

 

 

 

$

406,883

 

 

$

140

 

 

$

(5

)

 

$

407,018

 

 

(1)

Includes $13.5 million of restricted cash equivalents.

(2)

Includes $24.3 million classified as long-term investments.

Summary of Changes in Estimated Fair Value of Financial Liabilities

The following table sets forth the changes in the estimated fair value of the Company’s Level 3 financial liabilities (in thousands):

 

 

 

Contingent

Consideration

 

 

Derivative

Liability

 

 

Total

 

Balance at December 31, 2019

 

$

17,580

 

 

$

12,449

 

 

$

30,029

 

Changes in fair value

 

 

44,432

 

 

 

16,796

 

 

 

61,228

 

Payment of contingent consideration related to Humabs

   acquisition

 

 

(10,000

)

 

 

 

 

 

(10,000

)

Reclassification of derivative liability to additional paid-in

   capital upon achievement of development milestone

 

 

 

 

 

(29,245

)

 

 

(29,245

)

Balance at September 30, 2020

 

$

52,012

 

 

$

 

 

$

52,012

 

Humabs | Clinical and Regulatory Milestones  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Estimated Fair Value of Significant Unobservable Inputs As of September 30, 2020, the Company calculated the estimated fair value of the remaining clinical and regulatory milestones using the following significant unobservable inputs:

 

Unobservable input

 

Value or Range

(Weighted-Average)1

Discount rates

 

10% - 12% (10%)

Probability of achievement

 

14% - 100% (56%)

 

(1)

Unobservable inputs were weighted based on the relative fair value of the clinical and regulatory milestone payments.

Humabs | Commercial Milestones  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Estimated Fair Value of Significant Unobservable Inputs As of September 30, 2020, the Monte Carlo simulation assumed a commercial product launch and associated discrete revenue forecast, as well as the following significant unobservable inputs:

 

Unobservable input

 

Value or Range

(Weighted-Average)1

 

Volatility

 

60%

 

Discount rate

 

11%

 

Probability of achievement

 

14% - 32% (30%)

 

 

(1)

Unobservable inputs were weighted based on the relative fair value of the commercial milestone payments.

TomegaVax  
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]  
Estimated Fair Value of Significant Unobservable Inputs As of September 30, 2020, the fair value of the contingent consideration was estimated using the following significant unobservable inputs:

 

Unobservable input

 

Range

(Weighted-Average)1

 

Volatility

 

85%

 

Discount rates

 

0.0% - 0.2% (0.1%)

 

 

(1)

Unobservable inputs were weighted based on the relative fair value of the underlying milestones.