XML 61 R34.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities That Are Measured at Fair Value on Recurring Basis
The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis (in thousands):
As of December 31, 2023
ClassificationTotalLevel 1Level 2Level 3
Assets:
Money market fundsCash and cash equivalents$913,729 $913,729 $— $— 
Synlogic, Inc. warrants (1)
Investments654 — 654 — 
Marketable equity securities (2)
Investments19,190 18,401 789 — 
Notes receivablePrepaid expenses and other current assets12,293 — — 12,293 
Notes receivableOther non-current assets13,601 — 11,765 1,836 
Total assets$959,467 $932,130 $13,208 $14,129 
Liabilities:
Public WarrantsWarrant liabilities$3,794 $3,794 $— $— 
Private Placement WarrantsWarrant liabilities1,906 — 60 1,846 
Contingent considerationAccrued expenses and other current liabilities18,468 — — 18,468 
Contingent considerationOther non-current liabilities5,805 — — 5,805 
Total liabilities$29,973 $3,794 $60 $26,119 
As of December 31, 2022
ClassificationTotalLevel 1Level 2Level 3
Assets:
Money market fundsCash and cash equivalents$1,089,026 $1,089,026 $— $— 
Synlogic, Inc. warrants (1)
Investments1,937 — 1,937 — 
Marketable equity securities (2)
Investments25,714 21,312 4,402 — 
Notes receivableOther non-current assets37,660 — 30,000 7,660 
Total assets$1,154,337 $1,110,338 $36,339 $7,660 
Liabilities:
Public WarrantsWarrant liabilities$6,900 $6,900 $— $— 
Private Placement WarrantsWarrant liabilities3,968 — 108 3,860 
Contingent considerationAccrued expenses and other current liabilities6,378 — — 6,378 
Contingent considerationOther non-current liabilities18,095 — — 18,095 
Total liabilities$35,341 $6,900 $108 $28,333 
(1)The fair value of Synlogic, Inc. warrants is calculated as the quoted price of the underlying common stock, less the unpaid exercise price of the warrants.
(2)Marketable equity securities classified as Level 2 reflect a discount for lack of marketability due to regulatory sales restrictions.
Summary of Fair Value Measurements Inputs
The following table provides quantitative information regarding Level 3 inputs used in the recurring valuation of the Private Placement Warrants as of their measurement dates:
December 31, 2023December 31, 2022
Exercise price$11.50 $11.50 
Stock price$1.69 $1.69 
Volatility70.5 %71.5 %
Term (in years)2.71 3.71 
Risk-free interest rate4.01 %4.11 %
The following table provides quantitative information regarding Level 3 inputs used in the fair value measurements of contingent consideration liabilities as of the periods presented:
Contingent Consideration LiabilityValuation TechniqueUnobservable InputDecember 31, 2023
Range
December 31, 2022
Range
Earnout payments (FGen, Dutch DNA and Altar acquisitions) (1)
Probability-weighted present valueProbability of payment
10% - 100%
2% - 100%
Discount rate13.4 %
12.2% - 13.1%
Earnout payments (Dutch DNA acquisition) (1)
Discounted cash flowProjected years of payments
2025-2028
2025-2028
Discount rate10.3 %12.0 %
(1) For FGen and Altar acquisitions, see Note 3. In July 2021, the Company acquired Dutch DNA Biotech B.V. (“Dutch DNA”) and is obligated to make contingent earnout payments up to a maximum of $20.0 million, payable upon the achievement of certain technical and commercial milestones by Dutch DNA, as outlined in a Technical Development Agreement executed between the Company and Dutch DNA prior to the close of the acquisition.
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table provides a reconciliation of notes receivable measured at fair value using Level 3 significant unobservable inputs (in thousands):
20232022
Balance at January 1,$7,660 $11,559 
Additions2,653 7,660 
Additions from note exchanges and amendments13,939 — 
Proceeds from notes receivable— (10,404)
Settlements(7,707)— 
Change in fair value(2,416)705 
Write-off— (1,860)
 Balance at December 31,$14,129 $7,660 
The following table provides a reconciliation of the Private Placement Warrants measured at fair value using Level 3 significant unobservable inputs (in thousands):
20232022
Balance at January 1,$3,860 $58,558 
Transfer to Level 2— (125)
Change in fair value(2,014)(54,573)
 Balance at December 31,$1,846 $3,860 
The following table provides a reconciliation of the contingent consideration liability measured at fair value using Level 3 significant unobservable inputs (in thousands):
20232022
Balance at January 1$24,473 $8,467 
Additions1,397 19,912 
Change in fair value9,168 (1,262)
Settlements and payments(10,765)(2,644)
 Balance at December 31,$24,273 $24,473