XML 33 R27.htm IDEA: XBRL DOCUMENT v3.25.2
Equity and Other Investments and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2025
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)

 

Amount

 

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

 

Purchases of trading securities

 

 

34,674

 

Proceeds from trading securities

 

 

(5,097

)

Net sales and purchases of investments managed by ISP Fund

 

 

(28,025

)

Changes in fair value, net

 

 

(54,019

)

Reclassification of current portion

 

 

7,334

 

Other

 

 

753

 

Equity and long-term investments as of June 30, 2025

 

$

297,284

 

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 investments that were based on prices obtained from a commercial pricing service. Available-for-sale securities are summarized below:

 

 

June 30, 2025

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Estimated

 

(In thousands)

 

Cost

 

 

Gains

 

 

Losses

 

 

Fair Value

 

Money market funds (1)

 

$

383,231

 

 

$

 

 

$

 

 

$

383,231

 

Total

 

$

383,231

 

 

$

 

 

$

 

 

$

383,231

 

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

 

 

 

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 condensed 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 June 30, 2025 Using:

 

Types of Instruments

 

Quoted Price
in Active
Markets for Identical Assets

 

 

Significant
Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

 

 

(In thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

383,231

 

 

$

 

 

$

 

 

$

383,231

 

Investments held by ISP Fund LP

 

 

144,816

 

 

 

 

 

 

2,644

 

 

 

147,460

 

Equity investment - Armata Common Stock

 

 

47,646

 

 

 

 

 

 

 

 

 

47,646

 

Equity investment - Armata Warrants

 

 

 

 

 

4,180

 

 

 

 

 

 

4,180

 

Equity investment - InCarda Warrants

 

 

 

 

 

 

 

 

43

 

 

 

43

 

Term loan investment - Armata July 2023 Term Loan

 

 

 

 

 

 

 

 

31,564

 

 

 

31,564

 

Term loan investment - Armata March 2024 Term Loan

 

 

 

 

 

 

 

 

41,263

 

 

 

41,263

 

Term loan investment - Armata March 2025 Term Loan

 

 

 

 

 

 

 

 

10,475

 

 

 

10,475

 

Convertible debt investment - Armata Note

 

 

 

 

 

 

 

 

43,959

 

 

 

43,959

 

Convertible debt investment - InCarda 2024 Convertible Note

 

 

 

 

 

 

 

 

436

 

 

 

436

 

Convertible debt investment - InCarda 2025 Convertible Note

 

 

 

 

 

 

 

 

474

 

 

 

474

 

Convertible debt investment - Syndeio 2021 Convertible Note

 

 

 

 

 

 

 

 

71,342

 

 

 

71,342

 

Convertible debt investment - Syndeio 2025 Convertible Note

 

 

 

 

 

 

 

 

15,620

 

 

 

15,620

 

Convertible debt investment - Lyndra Convertible Note

 

 

 

 

 

 

 

 

9,200

 

 

 

9,200

 

Total assets measured at estimated fair value

 

$

575,693

 

 

$

4,180

 

 

$

227,020

 

 

$

806,893

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

     2025 Notes

 

$

 

 

$

237,373

 

 

$

 

 

$

237,373

 

     2028 Notes

 

 

 

 

 

265,833

 

 

 

 

 

 

265,833

 

      Total fair value of debt

 

$

 

 

$

503,206

 

 

$

 

 

$

503,206

 

 

 

 

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

 

Types of Instruments

 

Quoted Price
in Active
Markets for Identical Assets

 

 

Significant
Other Observable Inputs

 

 

Significant Unobservable 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

 

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 - Armata Note

 

 

 

 

 

 

 

 

42,095

 

 

 

42,095

 

Convertible debt investment - InCarda 2024 Convertible Note

 

 

 

 

 

 

 

 

436

 

 

 

436

 

Convertible debt investment - ImaginAb Note

 

 

 

 

 

 

 

 

4,950

 

 

 

4,950

 

Convertible debt investment - Syndeio 2021 Convertible 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

 

 

Armata  
Financial Instruments and Fair Value Measurements  
Schedule of 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:

 

Income Statement Information

 

 

 

Three Months Ended March 31,

 

 

Six Months Ended March 31,

 

(In thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue

 

$

491

 

 

$

966

 

 

$

1,726

 

 

$

2,494

 

Loss from operations

 

$

(8,191

)

 

$

(10,228

)

 

$

(18,730

)

 

$

(16,806

)

Net loss

 

$

(6,531

)

 

$

(25,021

)

 

$

(3,931

)

 

$

(44,868

)