XML 56 R40.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements - Additional Information (Details)
$ in Thousands
12 Months Ended
Jul. 16, 2021
shares
May 03, 2019
USD ($)
Dec. 31, 2021
USD ($)
shares
Dec. 31, 2020
USD ($)
shares
Dec. 31, 2019
USD ($)
Dec. 31, 2017
USD ($)
Jun. 01, 2021
USD ($)
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Common stock, shares outstanding (in shares) | shares     314,573,225 275,285,582      
Common stock shares value subject to transfer restrictions     $ 90,217 $ 0      
Current portion of contingent consideration     7,934 398      
Re-measurement of Fair Value     9,198 0 $ (736)    
Settlement of contingent consideration       0 10,354    
(Loss) gain on derivative liabilities     $ (300) $ 6,600 (36,792)    
Debt discount         7,000    
2019 Warrants              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Loss on derivative liability   $ 4,300          
Early Conditional Loan              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Loss on derivative liability         $ 1,800    
Revenue Multiple              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input       1      
Revenue Multiple | Minimum              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input         0.55    
Revenue Multiple | Maximum              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input         1    
Discount for lack of marketability              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Discount rate for lack of marketability     0.140        
Scilex Notes | Risk Adjusted Net Sales Forecast              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input     0.062 0.07 0.08    
Scilex Notes | Effective Debt Yield              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input     0.150 0.15 0.197    
ACEA Therapeutics, Inc              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Contingent consideration             $ 122,100
(Gain) related to the settlement of acquisition consideration payable     $ 9,200        
ACEA Therapeutics, Inc | Effective Debt Yield              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Derivative liability, measurement input     1.50       1.44
ACEA Therapeutics, Inc | Put Option              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Current portion of contingent consideration     $ 7,500       $ 8,900
TNK Therapeutics | Virttu Biologics Limited              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
(Gain) related to the settlement of acquisition consideration payable           $ (10,400)  
Class A Common Stock | Celularity              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Common stock, shares outstanding (in shares) | shares     20,422,124        
Common stock received | shares 19,922,124   19,922,124        
Common stock shares value subject to transfer restrictions     $ 87,700        
Acquisition Consideration              
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]              
Re-measurement of Fair Value         $ 700