XML 36 R50.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Acquisition of EGEN, Inc. (Details) - Fair Value of Consideration (USD $)
0 Months Ended 1 Months Ended 12 Months Ended
Dec. 31, 2014
Jun. 20, 2014
Dec. 31, 2014
Consideration Paid at Closing      
Cash, net of cash acquired     $ 2,820,649us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Celsion common stock (2,712,188 shares valued at $3.48 which was the last closing price of our common stock at the time of closing the transaction on June 20, 2014)     10,850,977us-gaap_StockIssuedDuringPeriodValueAcquisitions
Future Consideration      
Earn-Out Payments (at fair value*)     13,878,204us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
EGEN, Inc. [Member]      
Consideration Paid at Closing      
Cash, net of cash acquired     2,821,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
Celsion common stock (2,712,188 shares valued at $3.48 which was the last closing price of our common stock at the time of closing the transaction on June 20, 2014)     9,438,000us-gaap_StockIssuedDuringPeriodValueAcquisitions
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
Future Consideration      
Holdback Shares (670,070 shares of Celsion common stock which were discounted by 38% to reflect the cost of the restriction)     1,441,000us-gaap_BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
Earn-Out Payments (at fair value*) 13,700,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
13,900,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
13,878,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
[1]
Total fair value of consideration   $ 27,600,000us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= clsn_EGENIncMember
$ 27,578,000us-gaap_BusinessCombinationConsiderationTransferred1
/ 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.