XML 64 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Equity and Long-term Investments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2024
FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS  
Reconciliation of Equity and Long-Term Investments Balances

The following table reconciles the change in balances in “Equity and Long-Term Investments” as of each balance sheet date:

(In thousands)

 

 

 

Equity and long-term investments as of December 31, 2022

 

$

363,859

 

Purchases of trading securities

 

 

67,798

 

Purchases of equity and long-term investments

 

 

1,218

 

Changes in fair value, net

 

 

11,129

 

Other

 

 

428

 

Equity and long-term investments as of December 31, 2023

 

 

444,432

 

Purchases of trading securities

 

 

63,201

 

Changes in fair value, net

 

 

(59,161

)

Reclassification of current portion

 

 

(107,532

)

Other

 

 

724

 

Equity and long-term investments as of December 31, 2024

 

$

341,664

 

 

Schedule of Amortized Cost and Estimated Fair Values for Available-for-Sale Securities

The estimated fair value of available-for-sale securities is based on quoted market prices for these or similar investments that were based on prices obtained from a commercial pricing service. Available-for-sale securities are summarized below:

 

 

 

December 31, 2024

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Estimated

 

(In thousands)

 

Cost

 

 

Gains

 

 

Losses

 

 

Fair Value

 

Money market funds(1)

 

$

289,441

 

 

$

 

 

$

 

 

$

289,441

 

Total

 

$

289,441

 

 

$

 

 

$

 

 

$

289,441

 

 

(1)
Money market funds are included in cash and cash equivalents in the consolidated balance sheets.

 

 

December 31, 2023

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Estimated

 

(In thousands)

 

Cost

 

 

Gains

 

 

Losses

 

 

Fair Value

 

Money market funds(1)

 

$

170,706

 

 

$

 

 

$

 

 

$

170,706

 

Total

 

$

170,706

 

 

$

 

 

$

 

 

$

170,706

 

 

(1)
Money market funds are included in cash and cash equivalents in the consolidated balance sheets.
Schedule of Available-for-Sale Securities Measured at Fair Value on a Recurring Basis

Our available-for-sale securities, equity and long-term investments and contingent value rights are measured at fair value on a recurring basis and our debt is carried at amortized cost basis.

 

 

Estimated Fair Value Measurements as of December 31, 2024 Using:

 

 

 

Quoted Price
in Active
Markets for

 

 

Significant
Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

 

Types of Instruments

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

 

(In thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

289,441

 

 

$

 

 

$

 

 

$

289,441

 

Investments held by ISP Fund LP

 

 

193,560

 

 

 

 

 

 

62,098

 

 

 

255,658

 

Equity investment - Armata Common Stock

 

 

46,392

 

 

 

 

 

 

 

 

 

46,392

 

Equity investment - Armata Warrants

 

 

 

 

 

5,901

 

 

 

 

 

 

5,901

 

Equity investment - InCarda Warrants

 

 

 

 

 

 

 

 

59

 

 

 

59

 

Convertible debt investment - Armata Note

 

 

 

 

 

 

 

 

42,095

 

 

 

42,095

 

Term loan investment - Armata July 2023 Term Loan

 

 

 

 

 

 

 

 

30,197

 

 

 

30,197

 

Term loan investment - Armata March 2024 Term Loan

 

 

 

 

 

 

 

 

39,275

 

 

 

39,275

 

Convertible debt investment - InCarda Note

 

 

 

 

 

 

 

 

436

 

 

 

436

 

Convertible debt investment - ImaginAb Note

 

 

 

 

 

 

 

 

4,950

 

 

 

4,950

 

Convertible debt investment - Gate Note

 

 

 

 

 

 

 

 

50,881

 

 

 

50,881

 

Total assets measured at estimated fair value

 

$

529,393

 

 

$

5,901

 

 

$

229,991

 

 

$

765,285

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

     2025 Notes

 

$

 

 

$

222,353

 

 

$

 

 

$

222,353

 

     2028 Notes

 

 

 

 

 

251,213

 

 

 

 

 

 

251,213

 

      Total fair value of debt

 

$

 

 

$

473,566

 

 

$

 

 

$

473,566

 

 

 

 

 

 

 

Estimated Fair Value Measurements as of December 31, 2023 Using:

 

 

 

Quoted Price

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Significant

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

 

Types of Instruments

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

 

(In thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

170,706

 

 

$

 

 

$

 

 

$

170,706

 

Investments held by ISP Fund LP

 

 

251,207

 

 

 

 

 

 

60,605

 

 

 

311,812

 

Equity investment - Armata Common Stock

 

 

81,249

 

 

 

 

 

 

 

 

 

81,249

 

Equity investment - Armata Warrants

 

 

 

 

 

35,297

 

 

 

 

 

 

35,297

 

Convertible debt investment - Armata Note

 

 

 

 

 

 

 

 

51,883

 

 

 

51,883

 

Term loan investment - Armata July 2023 Term Loan

 

 

 

 

 

 

 

 

27,044

 

 

 

27,044

 

Convertible debt investment - Gate Note

 

 

 

 

 

 

 

 

27,972

 

 

 

27,972

 

Total assets measured at estimated fair value

 

$

503,162

 

 

$

35,297

 

 

$

167,504

 

 

$

705,963

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

2025 Notes

 

$

 

 

$

200,407

 

 

$

 

 

$

200,407

 

2028 Notes

 

 

 

 

 

227,070

 

 

 

 

 

 

227,070

 

Total fair value of debt

 

 

 

 

 

427,477

 

 

 

 

 

 

427,477

 

Contingent value rights

 

 

 

 

 

 

 

 

359

 

 

 

359

 

Total liabilities at estimated fair value

 

$

 

 

$

427,477

 

 

$

359

 

 

$

427,836

 

 

Armata  
FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS  
Schedule of Balance Sheets and Income Statements of VIE

The summarized financial information, including the portion we do not own, is presented for Armata on a one quarter lag as follows:

Balance Sheet Information

 

 

September 30,

 

(In thousands)

 

2024

 

 

2023

 

Current assets

 

$

22,389

 

 

$

36,585

 

Noncurrent assets

 

$

75,848

 

 

$

76,176

 

Current liabilities

 

$

118,204

 

 

$

21,884

 

Noncurrent liabilities

 

$

31,006

 

 

$

103,263

 

 

Income Statement Information

 

 

 

Twelve Months Ended September 30,

 

(In thousands)

 

2024

 

 

2023

 

 

2022

 

Revenue

 

$

5,467

 

 

$

4,052

 

 

$

5,446

 

Loss from operations

 

$

(38,476

)

 

$

(41,639

)

 

$

(32,666

)

Net loss

 

$

(41,363

)

 

$

(59,512

)

 

$

(32,650

)