XML 53 R28.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair value measurement (Tables)
12 Months Ended
Dec. 31, 2016
Fair value measurement  
Schedule of assets and liabilities measured at fair value on recurring basis

                                                                                                                                                                                    

 

 

Quoted prices
in active
markets
(Level 1)

 

Significant
other
observable
inputs
(Level 2)

 

Significant
unobservable
inputs
(Level 3)

 

Total

 

Classification in consolidated
balance sheets

 

 

in thousands

 

 

At December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

221,626 

 

$

 

$

 

$

221,626 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

 

221,626 

 

 

 

 

 

 

221,626 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments—long-term debt

 

 

 

 

 

 

259 

 

 

259 

 

Accrued expenses and other current liabilities

Derivative financial instruments—related party

 

 

 

 

 

 

578 

 

 

578 

 

Other non-current liabilities

Contingent consideration

 

 

 

 

 

 

2,926 

 

 

2,926 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

$

 

$

 

$

3,763 

 

$

3,763 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

At December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

132,496 

 

 

 

 

 

 

132,496 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

 

132,496 

 

 

 

 

 

 

132,496 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments—long-term debt

 

 

 

 

 

 

11 

 

 

11 

 

Accrued expenses and other current liabilities

Derivative financial instruments—related party

 

 

 

 

 

 

51 

 

 

51 

 

Other non-current liabilities

Contingent consideration

 

 

 

 

 

 

1,838 

 

 

1,838 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

$

 

$

 

$

1,900 

 

$

1,900 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of changes in Level 3 items

                                                                                                                                                                                    

 

 

Contingent
consideration

 

Level 3
Derivative
financial
instruments

 

Total

 

 

 

in thousands

 

Balance at December 31, 2013

 

$

 

$

299

 

$

299

 

Additions

 

 

1,743

 

 

 

 

1,743

 

(Gains) / losses recognized in profit or loss

 

 

195

 

 

(14

)

 

181

 

Currency translation effects

 

 

(171

)

 

(34

)

 

(205

)

​  

​  

​  

​  

​  

​  

Balance at December 31, 2014

 

 

1,767

 

 

251

 

 

2,018

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Issuance of financial instruments

 

 

 

 

(10,060

)

 

(10,060

)

Allocation to shareholders' equity

 

 

 

 

3,614

 

 

3,614

 

(Gains) / losses recognized in profit or loss

 

 

1,339

 

 

7,162

 

 

8,501

 

Currency translation effects

 

 

(180

)

 

(130

)

 

(310

)

​  

​  

​  

​  

​  

​  

Balance at December 31, 2015

 

 

2,926

 

 

837

 

 

3,763

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

(Gains) / losses recognized in profit or loss

 

 

(1,080

)

 

(785

)

 

(1,865

)

Currency translation effects

 

 

(8

)

 

10

 

 

2

 

​  

​  

​  

​  

​  

​  

Balance at December 31, 2016

 

$

1,838

 

$

62

 

$

1,900

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of changes in fair value of unobservable inputs

                                                                                                                                                                                    

 

 

2016

 

2015

 

 

 

in thousands

 

Change in fair value

 

 

 

 

 

 

 

Delay in milestones by 6 months

 

$

(209

)

$

(313

)

Increasing the POS for the first milestone by 20%

 

 

367

 

 

585

 

Decreasing the POS for the first milestone by 20%

 

 

(367

)

 

(585

)

Reducing the discount rate from 30% to 20%

 

 

638

 

 

1,228

 

Increasing the discount rate from 30% to 40%

 

 

(309

)

 

(560

)

 

Schedule of changes in fair value of unobservable inputs related to collaboration arrangement

                                                                                                                                                                                    

 

 

7th warrant

 

10th warrant

 

Total

 

 

 

in thousands

 

Base case

 

$

21 

 

$

30 

 

$

51 

 

Increase volatility by 10% to 85%

 

 

41 

 

 

49 

 

 

90 

 

Extend exercise dates by one year

 

 

42 

 

 

38 

 

 

80 

 

 

Schedule of changes in fair value of unobservable inputs related to loan facility

                                                                                                                                                                                    

 

 

Share price

 

Volatility

 

Time to
maturity

 

 

 

in thousands

 

–10%

 

$

 

$

 

$

 

Base Case

 

 

11 

 

 

11 

 

 

11 

 

+10%

 

 

15 

 

 

15 

 

 

13