XML 39 R30.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Summary of Cash, Cash Equivalents and Marketable Securities Held to Maturity

The following table summarizes the Company's cash, cash equivalents and marketable securities held to maturity as of December 31, 2024:

 

 

As of December 31, 2024

 

 

 

Amortized
 Costs

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and money market funds

 

$

757,355

 

 

$

 

 

$

 

 

$

757,355

 

Total cash and cash equivalents

 

$

757,355

 

 

$

 

 

$

 

 

$

757,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and money market funds

 

$

751,323

 

 

$

 

 

$

 

 

$

751,323

 

Total cash and cash equivalents

 

$

751,323

 

 

 

 

 

 

 

 

$

751,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

Financial assets and financial liabilities measured at fair value on a recurring basis consist of the following as of December 31, 2024 and 2023:

 

 

 

As of December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

687,253

 

 

$

 

 

$

 

 

$

687,253

 

Foreign exchange forward contracts

 

$

 

 

$

287

 

 

$

 

 

$

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current contingent consideration

 

$

 

 

$

17,126

 

 

$

 

 

$

17,126

 

Noncurrent contingent consideration

 

$

 

 

$

 

 

$

19,662

 

 

$

19,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market accounts

 

$

658,574

 

 

$

 

 

$

 

 

$

658,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current contingent consideration

 

$

 

 

$

 

 

$

12,983

 

 

$

12,983

 

Noncurrent contingent consideration

 

$

 

 

$

 

 

$

14,070

 

 

$

14,070

 

 

Schedule of Reconciliation of the Change in the Fair Value of Contingent Consideration - Earnout A reconciliation of the change in fair value of contingent consideration – earnout is included in the following table (amounts in thousands):

 

Balance at December 31, 2023

 

$

27,053

 

Acquisition date fair value of contingent consideration earnouts

 

 

19,738

 

Payment of contingent consideration earnouts

 

 

(13,117

)

Increase in fair value of contingent consideration earnouts

 

 

3,190

 

Translation adjustment

 

 

(76

)

Balance at December 31, 2024

 

$

36,788

 

Schedule of Contingent Consideration Earnout Expect to be Required to Settle Include Significant Unobservable Inputs

The recurring Level 3 fair value measurement of our contingent consideration – earnout that we expect to be required to settle our contingent consideration obligation for Tantti include the following significant unobservable inputs (amounts in thousands, except percent data):

 

Contingent Consideration Earnout

 

Fair Value as of
 December 31, 2024

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average(1)

 

 

 

 

 

 

 

 

Probability of

 

 

 

 

 

 

 

 

 

 

 

 

Success

 

0% - 100%

 

50%

Commercialization-based payments

 

$

 

3,854

 

 

Monte Carlo
Simulation

 

Earnout Discount Rate

 

5.4%

 

5.4%

 

 

 

 

 

 

 

 

Volatility

 

22.6% - 34.7%

 

34.7%

Revenue and Volume-
based payments

 

$

 

13,268

 

 

Monte Carlo
Simulation

 

Revenue & Volume
Discount Rate

 

10.2% - 15.7%

 

15.7%

 

 

 

 

 

 

 

 

Earnout Discount Rate

 

5.4% - 5.8%

 

5.4%

 

 

 

 

 

 

 

 

Probability of
 Success

 

0% - 100%

 

50%

Manufacturing line expansions

 

$

 

2,540

 

 

Probability-weighted present value

 

Earnout Discount Rate

 

5.4% - 5.5%

 

5.4%

 

(1)
Unobservable inputs were weighted by the relative fair value of the contingent consideration liability.