XML 55 R20.htm IDEA: XBRL DOCUMENT
v3.20.1

Earn-out Milestone Liability | 3 Months Ended
--- | ---
Mar. 31, 2020
Hercules Warrant [Member] |
Earn-out Milestone Liability | Note 13. Earn-out Milestone Liability As of March 31, 2020, and December 31, 2019, the Company fair valued the earn-out milestone liability at $5.8 million and $5.7 million, respectively and recognized a non-cash charge of $0.1 million for the three-months ended March 31, 2020. In assessing the earnout milestone liability at March 31, 2020, the Company fair valued each of the two payment options per the Amended Asset Purchase Agreement and weighted them at 80% and 20% probability for the $7.0 million and the $12.4 million payments, respectively. As of March 31, 2019, and December 31, 2018, the Company fair valued the earn-out milestone liability at $5.8 million and $8.9 million, respectively and recognized a non-cash benefit of $3.1 million during the three months ended March 31, 2019. In assessing the earnout milestone liability at March 31, 2019, the Company fair valued each of the two payment options per the Amended Asset Purchase Agreement and weighted them at 80% and 20% probability for the $7.0 million and the $12.4 million payments, respectively. The following is a summary of the changes in the earn-out milestone liability for the three-month period ended March 31, 2020:
Balance at January 1, 2020 |  | $ | (5,717,709 | )
Non-cash loss from the change in fair value |  |  | (41,274 | )
Balance at March 31, 2020 |  | $ | (5,758,983 | )
The following is a schedule of the Company’s risk-adjustment assessment of each milestone:
Date |  | Risk-adjustment Assessment of achieving each Milestone |  |  | Discount Rate |  |  | Estimated Time to Achieve
March 31, 2020 |  |  | 80 | % |  |  | 9 | % |  | 1.04 to 2.04 years
December 31, 2019 |  |  | 80 | % |  |  | 9 | % |  | 1.12 to 2.12 years
March 31, 2019 |  |  | 80 | % |  |  | 9 | % |  | 1.00 to 2.00 years
December 31, 2018 |  |  | 80 | % |  |  | 9 | % |  | 1.25 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