XML 33 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 4 - Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2017
Notes Tables  
Fair Value, Assets Measured on Recurring Basis [Table Text Block]
   
 
 
 
 
Fair Value Measurements at September 30, 2017
 
   
 
 
 
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   
Significant Other
Observable
Inputs
(Level 2)
   
Significant
Unobservable
Inputs
(Level 3)
 
   
 
 
 
           
   
Balance at
September 30,2017
             
                 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
94,589
    $
94,589
    $
-
    $
-
 
Total assets
 
$
94,589
   
$
94,589
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
17,500
    $
-
    $
-
    $
17,500
 
Total liabilities
 
$
17,500
   
$
-
   
$
-
   
$
17,500
 
   
 
 
 
 
Fair Value Measurements at December 31, 2016
 
   
 
 
 
 
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   
Significant Other
Observable
Inputs
(Level 2)
   
Significant
Unobservable
Inputs
(Level 3)
 
   
 
 
 
           
   
Balance at
December 31, 2016
             
                 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
137,340
    $
137,340
    $
-
    $
-
 
Total assets
 
$
137,340
   
$
137,340
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
14,200
    $
-
    $
-
    $
14,200
 
Total liabilities
 
$
14,200
   
$
-
   
$
-
   
$
14,200
 
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
Program
   
Consideration
 
Form of Payment at Progenics' Option
AZEDRA
    $
8,000
 
Cash or Progenics common stock
1404      
10,000
 
Cash or Progenics common stock
1095      
5,000
 
Cash or Progenics common stock
 
 
 
$
23,000
 
 
Calendar Year Net Sales Level
 
Consideration
 
Form of Payment at Progenics' Option
$30 million
  $
5,000
 
Cash or Progenics common stock
$60 million
   
5,000
 
Cash or Progenics common stock
$100 million
   
10,000
 
Cash or Progenics common stock
$250 million
   
20,000
 
Cash or Progenics common stock
$500 million
   
30,000
 
Cash or Progenics common stock
   
$
70,000
 
 
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Table Text Block]
   
Fair Value at
         
 
 
   
 
   
September 30,
         
 
 
   
 
   
2017
 
Valuation Technique
 
Unobservable Input
 
Assumption
 
Contingent Consideration Liability:
 
 
 
 
       
 
 
   
 
AZEDRA commercialization
  $
5,400
 
Probability adjusted discounted
 
Probability of success
   
 
72%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2018
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1404 commercialization
   
5,000
 
Probability adjusted discounted 
 
Probability of success
   
 
59%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
400
 
Probability adjusted discounted
 
Probability of success
   
 
16%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2024
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
6,700
 
Monte-Carlo simulation
 
Probability of success
   
16%
-
72%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
17,500
 
 
 
 
 
 
 
 
 
 
   
Fair Value at
           
 
 
 
 
   
December 31,
           
 
 
 
 
   
2016
 
Valuation Technique
 
Unobservable Input
   
Assumption
 
Contingent Consideration Liability:
 
 
 
 
         
 
 
 
 
AZEDRA commercialization
  $
3,800
 
Probability adjusted discounted
 
Probability of success
   
 
54%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2018
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1404 commercialization
   
4,700
 
Probability adjusted discounted
 
Probability of success
   
 
59%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
400
 
Probability adjusted discounted
 
Probability of success
   
 
16%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
   
 
2024
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
5,300
 
Monte-Carlo simulation
 
Probability of success
   
16%
-
59%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
14,200
 
 
 
 
   
 
 
 
 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
   
Liability - Contingent Consideration
 
   
Fair Value Measurements Using
 
   
Significant Unobservable Inputs
 
   
(Level 3)
 
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Balance at beginning of period
  $
16,800
    $
19,600
    $
14,200
    $
18,800
 
Fair value change included in net (loss) income
   
700
     
600
     
3,300
     
1,400
 
Balance at end of period
 
$
17,500
   
$
20,200
   
$
17,500
   
$
20,200
 
                                 
Changes in unrealized gains or losses for the period included in earnings (or changes in net assets) for liabilities held at the end of the reporting period
 
$
700
   
$
600
   
$
3,300
   
$
1,400