XML 31 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

Financial assets and financial liabilities measured at fair value on a recurring basis consist of the following as of March 31, 2025 and December 31, 2024 (amounts in thousands):

 

 

 

As of March 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

591,353

 

 

$

 

 

$

 

 

$

591,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange forward contracts

 

$

 

 

$

8,188

 

 

$

 

 

$

8,188

 

Current contingent consideration

 

$

 

 

$

17,126

 

 

$

16,739

 

 

$

33,865

 

Noncurrent contingent consideration

 

$

 

 

$

 

 

$

4,903

 

 

$

4,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

687,253

 

 

$

 

 

$

 

 

$

687,253

 

Foreign exchange forward contracts

 

$

 

 

$

287

 

 

$

 

 

$

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current contingent consideration

 

$

 

 

$

17,126

 

 

$

 

 

$

17,126

 

Noncurrent contingent consideration

 

$

 

 

$

 

 

$

19,662

 

 

$

19,662

 

Schedule of Reconciliation of the Change in the Fair Value of Contingent Consideration - Earnout

A reconciliation of the change in the fair value of contingent consideration – earnouts is included in the following table (amounts in thousands):

 

Balance at December 31, 2024

 

$

36,788

 

Translation adjustment

 

 

1,980

 

Balance at March 31, 2025

 

$

38,768

 

Schedule of Contingent Consideration Earnout Expect to be Required to Settle Include Significant Unobservable Inputs

The recurring Level 3 fair value measurement of our contingent consideration obligations for Tantti include the following significant unobservable inputs (amounts in thousands, except percent data):

 

Contingent Consideration Earnout

 

Fair Value as of
 March 31, 2025

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

Monte Carlo
Simulation

 

Probability of

 

 

 

 

 

 

 

 

 

 

 

Success

 

0% - 100%

 

50%

Commercialization-based payments

 

$

 

3,854

 

 

 

Earnout Discount Rate

 

5.4%

 

5.4%

 

 

 

 

 

 

 

Volatility

 

22.6% - 34.7%

 

34.7%

Revenue and Volume-
based payments

 

 

 

 

Monte Carlo
Simulation

 

Revenue & Volume
Discount Rate

 

10.2% - 15.7%

 

15.7%

 

 

$

 

13,268

 

 

 

Earnout Discount Rate

 

5.4% - 5.8%

 

5.4%

 

 

 

 

 

 

 

Probability of
 Success

 

0% - 100%

 

50%

Manufacturing line expansions

 

$

 

2,540

 

Probability-weighted present value

 

Earnout Discount Rate

 

5.4% - 5.5%

 

5.4%

 

(1)
Unobservable inputs were weighted by the relative fair value of the contingent consideration liability.