XML 188 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair value of financial instruments and investments - Fair Value Liabilities Measured (Details)
1 Months Ended 12 Months Ended
Jul. 31, 2022
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Fair Value Valuation Inputs        
Fair value     $ 36,300,000  
Milestone Payable   $ 11,025,000 2,500,000  
Development and Regulatory Milestones        
Fair Value Valuation Inputs        
Potential developmental and regulatory milestones   0    
Net Sales Milestones        
Fair Value Valuation Inputs        
Remaining potential milestones   800,000    
Agilis        
Fair Value Valuation Inputs        
Milestone obligation payments made $ 50,000,000      
Potential developmental and regulatory milestones   0    
Agilis | Accounts payable and accrued expenses        
Fair Value Valuation Inputs        
Milestone Payable   11,000,000    
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone        
Fair Value Valuation Inputs        
Potential milestones   0    
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Minimum        
Fair Value Valuation Inputs        
Potential milestones     0  
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Maximum        
Fair Value Valuation Inputs        
Potential milestones     $ 31,000,000  
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success | Minimum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0.85  
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Probability of Success | Maximum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0.92  
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Discount Rate | Minimum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0.058  
Agilis | Development and Regulatory Milestones | Commitments | Valuation Technique, Discounted Cash Flow | Discount Rate | Maximum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0.061  
Agilis | Development and Regulatory Milestones | Significant unobservable inputs (Level 3)        
Fair Value Valuation Inputs        
Fair value   0    
Agilis | Development and Regulatory Milestones | Significant unobservable inputs (Level 3) | Commitments        
Fair Value Valuation Inputs        
Fair value     $ 26,600,000 $ 82,500,000
Agilis | Regulatory Milestones        
Fair Value Valuation Inputs        
Milestone obligation payments made   20,000,000    
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Sales Milestones | Minimum        
Fair Value Valuation Inputs        
Potential milestones   0 0  
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Sales Milestones | Maximum        
Fair Value Valuation Inputs        
Potential milestones   $ 50,000,000 $ 50,000,000  
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Probability of Success        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement   1    
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Probability of Success | Minimum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0.85  
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Probability of Success | Maximum        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     1  
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Percentage of Sales for Royalties        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement     0  
Agilis | Net Sales Milestones | Commitments | Valuation Technique, Option Pricing Model | Discount Rate        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement   0.15 0.11  
Agilis | Net Sales Milestones | Upstaza | Valuation Technique, Option Pricing Model | Probability of Success | Weighted Average        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement   1    
Agilis | Net Sales Milestones | Upstaza | Valuation Technique, Option Pricing Model | Discount Rate | Weighted Average        
Fair Value Valuation Inputs        
Rights Exchange Settlement measurement   0.15    
Agilis | Net Sales Milestones | Significant unobservable inputs (Level 3)        
Fair Value Valuation Inputs        
Fair value   $ 800,000    
Agilis | Net Sales Milestones | Significant unobservable inputs (Level 3) | Commitments        
Fair Value Valuation Inputs        
Fair value     $ 9,700,000