XML 31 R19.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Earn-out Milestone Liability | 6 Months Ended
--- | ---
Jun. 30, 2018
Earn-out Milestone Liability |
Earn-out Milestone Liability |
Note 13. | Earn-out Milestone Liability
The total aggregate purchase price for the EGEN Acquisition included potential future Earn-out Payments contingent upon achievement of certain milestones. The difference between the aggregate $30.4 million in future Earn-out Payments and the $13.9 million included in the fair value of the acquisition consideration at June 20, 2014 was based on the Company’s risk-adjusted assessment of each milestone (10% to 67%) and utilizing a discount rate based on the estimated time to achieve the milestone (1.5 to 2.5 years). The earn-out milestone liability will be fair valued at the end of each quarter and any change in their value will be recognized in the financial statements. As of June 30, 2018, March 31, 2018 and December 31, 2017, the Company fair valued these milestones at $13.1 million, $12.8 million and $12.5 million, respectively, and recognized a non-cash charge of $270,195 and $547,324 during the three and six months ended June 30, 2018 as a result of the change in the fair value of these milestones from the beginning of each period respectively. As of June 30, 2017, March 31, 2017 and December 31, 2016, the Company fair valued these milestones at $13.8 million, $13.5 million and $13.2 million, respectively, and recognized a non-cash charge of $292,228 and $575,979 during the three and six months ended June 30, 2017 as a result of the change in the fair value of these milestones from the beginning of each period respectively. The following is a summary of the changes in the earn-out milestone liability for 2018:
Balance at January 1, 2018 |  | $ | 12,538,525 |
Non-cash charge from the adjustment for the change in fair value included in net loss |  |  | 547,324 |
Balance at June 30, 2018 |  | $ | 13,085,849 |
The following is a schedule of the Company’s risk-adjustment assessment of each milestone:
Date |  | Risk-adjustment Assessment of each Milestone |  | Discount Rate |  | Estimated Time to Achieve
June 30, 2018 |  | 35% to 80% |  | 9% |  | 0.83 to 1.00 year
March 31, 2018 |  | 35% to 80% |  | 9% |  | 1.08 to 1.25 years
December 31, 2017 |  | 35% to 80% |  | 9% |  | 1.33 to 1.50 years
June 30, 2017 |  | 50% to 80% |  | 9% |  | 1.50 to 2.00 years
March 31, 2017 |  | 50% to 80% |  | 9% |  | 1.75 to 2.25 years
December 31, 2016 |  | 50% to 80% |  | 9% |  | 2.00 to 2.50 years

X
- References No definition available. + Details
Name: | CLSN_EarnoutMilestoneLiabilityAbstract
Namespace Prefix: | CLSN_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure related to earn-out milestone liabilities. + References No definition available. + Details
Name: | CLSN_EarnoutMilestoneLiabilityDisclosureTextBlock
Namespace Prefix: | CLSN_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration