XML 33 R23.htm IDEA: XBRL DOCUMENT v3.19.1
Note 4 - Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2019
Notes Tables  
Fair Value, Assets Measured on Recurring Basis [Table Text Block]
   
 
 
 
 
Fair Value Measurements at March 31, 2019
 
   
 
 
 
 
Quoted Prices in
   
Significant Other
   
Significant
 
   
 
 
 
 
Active Markets for
   
Observable
   
Unobservable
 
   
Balance at
   
Identical Assets
   
Inputs
   
Inputs
 
   
March 31, 2019
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
104,875
    $
104,875
    $
-
    $
-
 
Total assets
 
$
104,875
   
$
104,875
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
11,900
    $
-
    $
-
    $
11,900
 
Total liabilities
 
$
11,900
   
$
-
   
$
-
   
$
11,900
 
   
 
 
 
 
Fair Value Measurements at December 31, 2018
 
   
 
 
 
 
Quoted Prices in
   
Significant Other
   
Significant
 
   
 
 
 
 
Active Markets for
   
Observable
   
Unobservable
 
   
Balance at
   
Identical Assets
   
Inputs
   
Inputs
 
   
December 31, 2018
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
  $
136,052
    $
136,052
    $
-
    $
-
 
Total assets
 
$
136,052
   
$
136,052
   
$
-
   
$
-
 
                                 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration liability
  $
11,000
    $
-
    $
-
    $
11,000
 
Total liabilities
 
$
11,000
   
$
-
   
$
-
   
$
11,000
 
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
   
 
 
     
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
         
 
   
 
 
   
March 31,
         
 
   
 
 
   
2019
 
Valuation Technique
 
Unobservable Input
 
Assumption
 
Contingent Consideration Liability:
 
 
 
 
       
 
   
 
 
AZEDRA commercialization
  $
7,900
 
Probability adjusted discounted
 
Probability of success
   
 
100%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
450
 
Probability adjusted discounted
 
Probability of success
   
 
18%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2026
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
3,550
 
Monte-Carlo simulation
 
Probability of success
   
18%
-
 90%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
11,900
 
 
 
 
 
 
 
 
 
 
   
Fair Value at
         
 
   
 
 
   
December 31,
         
 
   
 
 
   
2018
 
Valuation Technique
 
Unobservable Input
 
Assumption
 
Contingent Consideration Liability:
 
 
 
 
       
 
   
 
 
AZEDRA commercialization
  $
7,050
 
Probability adjusted discounted
 
Probability of success
   
 
90%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2019
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
1095 commercialization
   
450
 
Probability adjusted discounted
 
Probability of success
   
 
18%
 
 
     
 
 
cash flow model
 
Period of expected milestone achievement
 
 
 
2026
 
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Net sales targets
   
3,500
 
Monte-Carlo simulation
 
Probability of success
   
18%
-
90%
 
     
 
 
 
 
Discount rate
   
 
10%
 
 
Total
 
$
11,000
 
 
 
 
 
 
 
 
 
 
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 March 31,
 
   
2019
   
2018
 
Balance at beginning of period
  $
11,000
    $
16,800
 
Fair value change included in net loss
   
900
     
800
 
Balance at end of period
 
$
11,900
   
$
17,600
 
                 
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
 
$
900
   
$
800