XML 67 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair value measurement - Changes in Level 3 Liabilities and Contingent Consideration (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Changes in Level 3 liabilities      
Beginning Balance $ 3,763 $ 2,018 $ 299
Additions     1,743
Issuance of financial instruments   (10,060)  
Allocation to shareholder's equity   3,614  
Gain (Loss) recorded due to changes in fair value of derivative liability (1,865) 8,501 181
Currency translation effects 2 (310) (205)
Ending Balance 1,900 3,763 2,018
Contingent consideration      
Changes in Level 3 liabilities      
Beginning Balance 2,926 1,767  
Additions     1,743
Gain (Loss) recorded due to changes in fair value of derivative liability (1,080) 1,339 195
Currency translation effects (8) (180) (171)
Ending Balance $ 1,838 2,926 1,767
Contingent consideration | InoCard      
Contingent consideration      
Discount rate (as a percent) 30.00%    
The number of months moving out of all milestones 6 months    
Increase Probability of Success 20.00%    
Decrease Probability Of Success 20.00%    
Sensitivity down of the discount rate 20.00%    
Sensitivity up of the discount rate 40.00%    
Level 3 Derivative financial instruments      
Changes in Level 3 liabilities      
Beginning Balance $ 837 251 299
Issuance of financial instruments   (10,060)  
Allocation to shareholder's equity   3,614  
Gain (Loss) recorded due to changes in fair value of derivative liability (785) 7,162 (14)
Currency translation effects 10 (130) (34)
Ending Balance 62 837 $ 251
Delay in milestones by 6 months | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value (209) (313)  
Increasing the POS for the first milestone by 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value 367 585  
Decreasing the POS for the first milestone by 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value (367) (585)  
Reducing the discount rate from 30% to 20% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value 638 1,228  
Increasing the discount rate from 30% to 40% | Contingent consideration | InoCard      
Contingent consideration      
Change in fair value $ (309) $ (560)