XML 63 R52.htm IDEA: XBRL DOCUMENT v3.24.3
Fair value of financial instruments and investments - Fair Value Liabilities Measured (Details) - Agilis
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
May 31, 2024
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2024
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2023
USD ($)
Sep. 30, 2023
USD ($)
Fair Value Valuation Inputs            
Milestone obligation payments made       $ 50,000    
Significant unobservable inputs (Level 3) | Upstaza            
Fair Value Valuation Inputs            
Fair value   $ 22,000 $ 22,000      
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Minimum            
Fair Value Valuation Inputs            
Potential milestones   0 0   $ 0  
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Maximum            
Fair Value Valuation Inputs            
Potential milestones   $ 11,000 $ 11,000   $ 31,000  
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.95 0.95      
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success | Minimum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement         0.85  
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success | Maximum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement         0.92  
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Discount Rate | Minimum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.054 0.054   0.058  
Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Discount Rate | Maximum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.055 0.055   0.061  
Development and Regulatory Milestones | Upstaza | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success | Weighted Average            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.95 0.95      
Development and Regulatory Milestones | Upstaza | Commitments | Valuation Technique, Discounted Cash Flow | Discount Rate | Weighted Average            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.055 0.055      
Development and Regulatory Milestones | Significant unobservable inputs (Level 3) | Commitments            
Fair Value Valuation Inputs            
Fair value   $ 9,900 $ 9,900 82,500 $ 26,600 $ 26,400
Regulatory Milestones            
Fair Value Valuation Inputs            
Milestone obligation payments made $ 20,000 20,000 20,000      
Net Sales Milestones and Royalties | Commitments | Valuation Technique, Option Pricing Model | Sales Milestones | Minimum            
Fair Value Valuation Inputs            
Potential milestones   0 0   0  
Net Sales Milestones and Royalties | Commitments | Valuation Technique, Option Pricing Model | Sales Milestones | Maximum            
Fair Value Valuation Inputs            
Potential milestones   $ 50,000 $ 50,000   $ 50,000  
Net Sales Milestones and Royalties | Commitments | Valuation Technique, Option Pricing Model | Probability of Success | Minimum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.95 0.95   0.85  
Net Sales Milestones and Royalties | Commitments | Valuation Technique, Option Pricing Model | Probability of Success | Maximum            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   1 1   1  
Net Sales Milestones and Royalties | Commitments | Valuation Technique, Option Pricing Model | Discount Rate            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.13 0.13   0.11  
Net Sales Milestones and Royalties | Upstaza | Commitments | Valuation Technique, Option Pricing Model | Probability of Success | Weighted Average            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.98 0.98      
Net Sales Milestones and Royalties | Upstaza | Commitments | Valuation Technique, Option Pricing Model | Discount Rate | Weighted Average            
Fair Value Valuation Inputs            
Rights Exchange Settlement measurement   0.130 0.130      
Net Sales Milestones and Royalties | Significant unobservable inputs (Level 3) | Commitments            
Fair Value Valuation Inputs            
Fair value   $ 12,100 $ 12,100 $ 81,500 $ 9,700 $ 12,600