XML 94 R49.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Acquisition of EGEN, Inc. (Details) (USD $)
12 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Aug. 02, 2016
Dec. 31, 2014
Jun. 10, 2014
Jun. 20, 2014
Dec. 31, 2014
Jun. 09, 2014
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Consideration Transferred, Liabilities Incurred $ 13,878,204us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred                
Business Combination, Acquisition Related Costs 1,385,263us-gaap_BusinessCombinationAcquisitionRelatedCosts                
Operating Expenses 25,215,194us-gaap_OperatingExpenses 15,911,485us-gaap_OperatingExpenses 22,142,717us-gaap_OperatingExpenses            
Ovarian Cancer Study Milestone [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High 12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_OvarianCancerStudyMilestoneMember
      12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_OvarianCancerStudyMilestoneMember
    12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_OvarianCancerStudyMilestoneMember
 
Glioblastoma Multiforme Brain Cancer Study Milestone [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High 12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_GlioblastomaMultiformeBrainCancerStudyMilestoneMember
      12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_GlioblastomaMultiformeBrainCancerStudyMilestoneMember
    12,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_GlioblastomaMultiformeBrainCancerStudyMilestoneMember
 
TheraSilence Technology Milestone [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High 6,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_TheraSilenceTechnologyMilestoneMember
      6,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_TheraSilenceTechnologyMilestoneMember
    6,000,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_ContingentConsiderationByTypeAxis
= clsn_TheraSilenceTechnologyMilestoneMember
 
Scenario, Forecast [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares)       670,070us-gaap_BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioForecastMember
         
In Process Research and Development [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Finite-lived Intangible Assets Acquired         25,800,000us-gaap_FinitelivedIntangibleAssetsAcquired1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis
= us-gaap_InProcessResearchAndDevelopmentMember
       
Hercules Credit Agreement [Member] | EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Payments to Acquire Businesses, Gross           3,000,000us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_DebtInstrumentAxis
= clsn_HerculesCreditAgreementMember
     
Loans Payable                 5,000,000us-gaap_LoansPayable
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_DebtInstrumentAxis
= clsn_HerculesCreditAgreementMember
EGEN, Inc. [Member] | Maximum [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Consideration Transferred             44,400,000us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
   
EGEN, Inc. [Member]                  
Note 5 - Acquisition of EGEN, Inc. (Details) [Line Items]                  
Business Combination, Consideration Transferred 27,578,000us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
          27,600,000us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
   
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High 30,400,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
      30,400,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
    30,400,000us-gaap_BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
 
Payments to Acquire Businesses, Gross             3,000,000us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
   
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) 670,070us-gaap_BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
          2,712,188us-gaap_BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
   
Business Combination, Consideration Transferred, Liabilities Incurred 13,878,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
[1]           13,900,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
13,700,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
 
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability 13,700,000us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
               
Fair Value, Option, Changes in Fair Value, Gain (Loss) 231,949us-gaap_FairValueOptionChangesInFairValueGainLoss1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
               
Goodwill, Acquired During Period             2,000,000us-gaap_GoodwillAcquiredDuringPeriod
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
   
Reporting Unit, Amount of Fair Value in Excess of Carrying Amount             2,000,000us-gaap_ReportingUnitAmountOfFairValueInExcessOfCarryingAmount
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
   
Business Combination, Acquisition Related Costs         1,385,263us-gaap_BusinessCombinationAcquisitionRelatedCosts
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
       
Operating Expenses         $ 2,297,000us-gaap_OperatingExpenses
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
       
[1] The total aggregate purchase price for the Egen Acquisition included potential future Earn-Out Payments contingent upon achievement of certain milestones. The difference between the aggregate $30.4 million in future Earn-Out Payments and the $13.9 million included in the fair value of the acquisition consideration at June 20, 2014 was based on the Company's risk-adjusted assessment of each milestone and utilizing a discount rate based on the estimated time to achieve the milestone. These milestone payments will be fair valued at the end of each quarter and any change in their value will be recognized in the financial statement. As of December 31, 2014, the Company fair valued these milestones at $13.7 million and recognized a gain of $231,949 as a result of the change in the fair value of these milestones from June 30, 2014.