XML 45 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair value measurement - Changes in Level 3 Liabilities and Contingent Consideration (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Aug. 31, 2017
Jun. 30, 2017
Sep. 30, 2017
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2014
Changes in Level 3 liabilities              
Beginning Balance       $ 1,900 $ 3,763 $ 3,763  
(Gains) / losses recognized in profit or loss       2,675 (2,270)    
Amounts due (presented in Accrued expenses and other current liabilities)       (1,181)      
Currency translation effects       254 107    
Ending Balance     $ 3,648 3,648 1,600 1,900  
Contingent consideration              
Risk-free adjusted discount rate (as a percent)   30.00%          
Company's weighted average rate of capital   14.50%          
Percentage of future milestones that can be settled with ordinary shares             100.00%
Percentage of future milestones that can be settled with ordinary shares, reduced rate 50.00%            
Increase in fair value of the contingent consideration   $ 300 2,300 2,300      
Contingent consideration              
Changes in Level 3 liabilities              
Beginning Balance       1,838 2,926 2,926  
(Gains) / losses recognized in profit or loss       2,704 (1,569)    
Amounts due (presented in Accrued expenses and other current liabilities)       (1,181)      
Currency translation effects       249 87    
Ending Balance     3,610 $ 3,610 1,444 $ 1,838  
Contingent consideration | InoCard              
Contingent consideration              
Moving out of all milestones, in months       6 months   6 months  
Increasing the POS for the first milestone       20.00%   20.00%  
Decreasing the POS for the first milestone       20.00%   20.00%  
Reducing the discount rate       4.50%   20.00%  
Increasing the discount rate       24.50%   40.00%  
Level 3 Derivative financial instruments              
Changes in Level 3 liabilities              
Beginning Balance       $ 62 837 $ 837  
(Gains) / losses recognized in profit or loss       (29) (701)    
Currency translation effects       5 20    
Ending Balance     $ 38 38 $ 156 62  
Delay in milestones by 6 months | Contingent consideration | InoCard              
Contingent consideration              
Change in fair value       (231)   (209)  
Increasing the POS for the first milestone by 20% | Contingent consideration | InoCard              
Contingent consideration              
Change in fair value       1,103   367  
Decreasing the POS for the first milestone by 20% | Contingent consideration | InoCard              
Contingent consideration              
Change in fair value       (1,103)   (367)  
Reducing the discount rate from 30% to 20% | Contingent consideration | InoCard              
Contingent consideration              
Change in fair value       1,004   638  
Increasing the discount rate from 30% to 40% | Contingent consideration | InoCard              
Contingent consideration              
Change in fair value       $ (590)   $ (309)