XML 51 R29.htm IDEA: XBRL DOCUMENT v3.22.4
Fair value of financial instruments and investments - (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of financial assets and liabilities that are required to be measured at fair value on a recurring basis

The following represents the fair value using the hierarchy described in Note 2 for the Company’s financial assets and liabilities that are required to be measured at fair value on a recurring basis as of December 31, 2022 and 2021:

December 31, 2022

 

 

Quoted prices

 

Significant

 

 

in active

 

other

 

Significant

 

markets for

 

observable

 

unobservable

 

identical assets

 

inputs

 

inputs

    

Total

    

(level 1)

    

(level 2)

    

(level 3)

Marketable securities - available for sale

$

22,610

$

$

22,610

$

Marketable securities - equity investments

$

108,261

$

108,261

$

$

ClearPoint Equity Investments

$

10,965

$

10,965

$

$

ClearPoint convertible debt security

$

15,231

$

$

15,231

$

Contingent consideration payable- development and regulatory milestones

$

82,500

$

$

$

82,500

Contingent consideration payable- net sales milestones and royalties

$

81,500

$

$

$

81,500

December 31, 2021

 

 

Quoted prices

 

Significant

 

 

in active

 

other

 

Significant

 

markets for

 

observable

 

unobservable

 

identical assets

 

inputs

 

inputs

    

Total

    

(level 1)

    

(level 2)

    

(level 3)

Marketable securities - available for sale

$

376,685

$

$

376,685

$

Marketable securities - equity investments

$

206,973

$

206,973

$

$

ClearPoint Equity Investments

$

14,525

$

14,525

$

$

ClearPoint convertible debt security

$

20,971

$

$

20,971

$

Contingent consideration payable- development and regulatory milestones

$

139,300

$

$

$

139,300

Contingent consideration payable- net sales milestones and royalties

$

100,600

$

$

$

100,600

Summary of marketable securities accounted for as available-for-sale debt securities

The following is a summary of marketable securities accounted for as available for sale debt securities at December 31, 2022 and 2021:

December 31, 2022

 

Amortized

 

Gross Unrealized

    

Cost

    

Gains

    

Losses

    

Fair Value

Commercial paper

$

12,419

$

5

$

$

12,424

Corporate debt securities

 

10,685

(499)

10,186

Total

$

23,104

$

5

$

(499)

$

22,610

December 31, 2021

 

Amortized

 

Gross Unrealized

    

Cost

    

Gains

    

Losses

    

Fair Value

Commercial paper

$

75,275

$

5

$

(1)

$

75,279

Corporate debt securities

 

268,246

81

(644)

 

267,683

Asset-backed securities

 

15,287

16

(5)

 

15,298

Government obligations

18,479

5

(59)

18,425

Total

$

377,287

$

107

$

(709)

$

376,685

Summary of unrealized losses and fair values of available-for-sale debt securities in a continuous unrealized loss position

The unrealized losses and fair values of available for sale debt securities that have been in an unrealized loss position for a period of less than and greater than or equal to 12 months as of December 31, 2022 are as follows:

December 31, 2022

 

Securities in an unrealized loss

 

Securities in an unrealized loss

 

 

position less than 12 months

 

position greater than or equal to 12 months

Total

    

Unrealized losses

    

Fair Value

    

Unrealized losses

    

Fair Value

    

Unrealized losses

    

Fair Value

Corporate debt securities

$

(499)

10,186

(499)

$

10,186

Total

$

$

$

(499)

$

10,186

$

(499)

$

10,186

The unrealized losses and fair values of available for sale debt securities that have been in an unrealized loss position for a period of less than and greater than or equal to 12 months as of December 31, 2021 are as follows:

December 31, 2021

 

Securities in an unrealized loss

 

Securities in an unrealized loss

 

 

position less than 12 months

 

position greater than or equal to 12 months

Total

    

Unrealized losses

    

Fair Value

    

Unrealized losses

    

Fair Value

    

Unrealized losses

    

Fair Value

Commercial paper

$

(1)

12,992

(1)

$

12,992

Corporate debt securities

(608)

217,540

(36)

4,985

(644)

222,525

Asset-backed securities

 

(5)

10,786

 

(5)

10,786

Government obligations

(59)

15,483

(59)

15,483

Total

$

(673)

$

256,801

$

(36)

$

4,985

$

(709)

$

261,786

Schedule of marketable securities on the balance sheet

Available for sale debt securities on the balance sheet at December 31, 2022 and 2021 mature as follows:

December 31, 2022

 

Less Than

 

More Than

    

12 Months

    

12 Months

Commercial paper

$

12,424

$

Corporate debt securities

 

 

10,186

Total

$

12,424

$

10,186

December 31, 2021

 

Less Than

 

More Than

    

12 Months

    

12 Months

Commercial paper

$

75,279

$

Corporate debt securities

 

131,606

 

136,077

Asset-backed securities

 

8,724

 

6,574

Government obligations

6,002

12,423

Total

$

221,611

$

155,074

Summary of changes in the fair value of the Company's Level 3 valuation for contingent consideration payable

The table presented below is a summary of changes in the fair value of the Company’s Level 3 valuation for the contingent consideration payables for the years ended December 31, 2022, and 2021:

Contingent consideration payable-

Contingent consideration payable-

development and regulatory

net sales milestones and royalties

    

milestones - Agilis

    

- Agilis

Beginning balance as of December 31, 2020

$

139,200

$

101,200

Additions

 

 

Change in fair value

 

100

 

(600)

Payments

Ending balance as of December 31, 2021

$

139,300

$

100,600

Additions

 

 

Change in fair value

 

(6,800)

 

(19,100)

Payments

 

(50,000)

 

Ending balance as of December 31, 2022

$

82,500

$

81,500

In July 2022, the European Commission approved Upstaza for the treatment of AADC deficiency for patients 18 months and older within the EEA, which triggered a $50.0 million milestone payment to the former equityholders of Agilis in accordance with the terms of the Agilis Merger Agreement.  In accordance with ASC 230, the portion of the $50.0 million milestone payment up to the acquisition date fair value of the contingent consideration liability is classified as a financing outflow and the amount paid in excess of the acquisition date fair value of that liability is classified as an operating outflow on the consolidated statements of cash flows.

The following significant unobservable inputs were used in the valuation of the contingent consideration payables for the years ended December 31, 2022 and 2021:

December 31, 2022

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

Contingent consideration payable-
development and regulatory milestones

$82,500

 

 Probability-adjusted discounted cash flow 

 

Potential development and regulatory milestones
Probabilities of success
Discount rates
Projected years of payments

$0 - $331 million
25% - 92%
6.2% - 8.3%
2023 - 2029

Contingent considerable payable- net sales
milestones and royalties

$81,500

 

Option-pricing model with Monte Carlo simulation  

 

Potential net sales milestones
Probabilities of success
Potential percentage of net sales for royalties
Discount rate
Projected years of payments

$0 - $150 million
25% - 100%
2% - 6%
11.5%
2025 - 2041

December 31, 2021

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

Contingent consideration payable-
development and regulatory milestones

$139,300

 

 Probability-adjusted discounted cash flow 

 

Potential development and regulatory milestones
Probabilities of success
Discount rates
Projected years of payments

$0 - $381 million
25% - 94%
1.7% - 4.7%
2022 - 2028

Contingent considerable payable- net sales
milestones and royalties

$100,600

 

Option-pricing model with Monte Carlo simulation  

 

Potential net sales milestones
Probabilities of success
Potential percentage of net sales for royalties
Discount rate
Projected years of payments

$0 - $150 million
25% - 94%
2% - 6%
11.0%
2023 - 2040