XML 59 R48.htm IDEA: XBRL DOCUMENT v3.19.1
Fair value of financial instruments and marketable securities - Warrants and SARs (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2019
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
$ / shares
SARs    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 $ 3,814  
Change in fair value 1,035  
Payments (3,815)  
March 31, 2019 1,034  
Commitments    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 257,040  
Additions 13,760  
Payments 0  
March 31, 2019 270,800  
SARs    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 3,814  
March 31, 2019 $ 1,034  
Measurement Input, Option Volatility | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.57  
Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.02  
Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.76  
Minimum | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 128.00 128.00
Minimum | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 6.76 6.76
Minimum | Measurement Input, Option Volatility | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.58 0.59
Minimum | Measurement Input, Option Volatility | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.47
Minimum | Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.02
Minimum | Measurement Input, Expected Term | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.35 0.59
Minimum | Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.01
Maximum | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 2,520.00 2,520.00
Maximum | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 30.86 30.86
Maximum | Measurement Input, Option Volatility | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.62 0.60
Maximum | Measurement Input, Option Volatility | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.60
Maximum | Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.03
Maximum | Measurement Input, Expected Term | Warrants    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.48 0.72
Maximum | Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   1.01
Common stock | Measurement Input, Share Price | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 37.64 34.32
Milestones and Royalties | Minimum | Probability of Success [Member] | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.25 0.25
Milestones and Royalties | Maximum | Probability of Success [Member] | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.89 0.89
Development and Regulatory Milestone | Minimum | Probability of Success [Member] | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.25 0.25
Development and Regulatory Milestone | Maximum | Probability of Success [Member] | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.94 0.94
Agilis | Milestones and Royalties    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 $ 53,200  
March 31, 2019 $ 60,100  
Agilis | Milestones and Royalties | Measurement Input, Discount Rate | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.135 0.140
Agilis | Milestones and Royalties | Minimum | Sales Milestones | Commitments    
Fair value of warrant liability    
Alternative Investment, Milestone $ 0 $ 0
Agilis | Milestones and Royalties | Minimum | Percentage of Sales for Royalties | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.02 0.02
Agilis | Milestones and Royalties | Maximum | Sales Milestones | Commitments    
Fair value of warrant liability    
Alternative Investment, Milestone $ 150,000 $ 0
Agilis | Milestones and Royalties | Maximum | Percentage of Sales for Royalties | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.06 0.06
Agilis | Development and Regulatory Milestone    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 $ 257,040  
March 31, 2019 270,800  
Agilis | Development and Regulatory Milestone | Minimum | Development and Regulatory Milestone | Commitments    
Fair value of warrant liability    
Alternative Investment, Milestone $ 0 $ 0
Agilis | Development and Regulatory Milestone | Minimum | Measurement Input, Discount Rate | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.04 0.06
Agilis | Development and Regulatory Milestone | Maximum | Development and Regulatory Milestone | Commitments    
Fair value of warrant liability    
Alternative Investment, Milestone $ 555,000 $ 0
Agilis | Development and Regulatory Milestone | Maximum | Measurement Input, Discount Rate | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.06 0.08
Significant unobservable inputs (level 3) | Agilis    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 $ 53,200  
March 31, 2019 60,100  
Significant unobservable inputs (level 3) | Agilis | Milestones and Royalties    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 53,200  
Change in fair value 6,900  
March 31, 2019 $ 60,100