XML 75 R53.htm IDEA: XBRL DOCUMENT v3.19.3
Fair value of financial instruments and marketable securities - Warrants and SARs (Details)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2019
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
$ / shares
Changes in the fair value of warrant liability and SARs liability    
Additions $ 0  
SARs    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 3,814  
Change in fair value 2,236  
Payments (3,815)  
September 30, 2019 2,235 $ 3,814
Commitments    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 257,040  
Additions 0  
Change in fair value 28,260  
Payments 0  
September 30, 2019 285,300 257,040
SARs    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 3,814  
September 30, 2019 $ 2,235 $ 3,814
Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.0188  
Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Expected term (in years) 3 months 3 days  
Minimum | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 6.76 6.76
Minimum | Measurement Input, Option Volatility | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.4323 0.4653
Minimum | Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.0244
Minimum | Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Expected term (in years)   3 days
Maximum | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 30.86 30.86
Maximum | Measurement Input, Option Volatility | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.5959
Maximum | Measurement Input, Risk Free Interest Rate | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input   0.0263
Maximum | Measurement Input, Expected Term | SARs    
Fair value of warrant liability    
Expected term (in years)   1 year 3 days
Common stock | Measurement Input, Share Price | SARs    
Fair value of warrant liability    
Alternative Investment, Measurement Input | $ / shares 33.82 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  
September 30, 2019 $ 59,600 $ 53,200
Agilis | Milestones and Royalties | Measurement Input, Discount Rate | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.140 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 $ 150,000
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  
September 30, 2019 285,300 $ 257,040
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 0.027 0.058
Agilis | Development and Regulatory Milestone | Maximum | Development and Regulatory Milestone | Commitments    
Fair value of warrant liability    
Alternative Investment, Milestone $ 555,000 $ 555,000
Agilis | Development and Regulatory Milestone | Maximum | Measurement Input, Discount Rate | Commitments    
Fair value of warrant liability    
Alternative Investment, Measurement Input 0.051 0.08
Significant unobservable inputs (level 3) | Agilis    
Changes in the fair value of warrant liability and SARs liability    
December 31, 2018 $ 53,200  
September 30, 2019 59,600 $ 53,200
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  
Additions 0  
Change in fair value 6,400  
Payments 0  
September 30, 2019 $ 59,600 $ 53,200