v3.25.1
Equity and Other Investments and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 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

 

Changes in fair value, net

 

 

(65,299

)

Reclassification of current portion

 

 

(20,258

)

Other

 

 

319

 

Equity and long-term investments as of March 31, 2025

 

$

291,100

 

 

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:

 

 

March 31, 2025

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Estimated

 

(In thousands)

 

Cost

 

 

Gains

 

 

Losses

 

 

Fair Value

 

Money market funds (1)

 

$

299,416

 

 

$

 

 

$

 

 

$

299,416

 

Total

 

$

299,416

 

 

$

 

 

$

 

 

$

299,416

 

(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 March 31, 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

 

$

299,416

 

 

$

 

 

$

 

 

$

299,416

 

Investments held by ISP Fund LP

 

 

171,990

 

 

 

 

 

 

2,710

 

 

 

174,700

 

Equity investment - Armata Common Stock

 

 

36,612

 

 

 

 

 

 

 

 

 

36,612

 

Equity investment - Armata Warrants

 

 

 

 

 

2,132

 

 

 

 

 

 

2,132

 

Equity investment - InCarda Warrants

 

 

 

 

 

 

 

 

53

 

 

 

53

 

Term loan investment - Armata July 2023 Term Loan

 

 

 

 

 

 

 

 

30,482

 

 

 

30,482

 

Term loan investment - Armata March 2024 Term Loan

 

 

 

 

 

 

 

 

39,849

 

 

 

39,849

 

Term loan investment - Armata March 2025 Term Loan

 

 

 

 

 

 

 

 

10,116

 

 

 

10,116

 

Convertible debt investment - Armata Note

 

 

 

 

 

 

 

 

37,793

 

 

 

37,793

 

Convertible debt investment - InCarda 2024 Convertible Note

 

 

 

 

 

 

 

 

436

 

 

 

436

 

Convertible debt investment - InCarda 2025 Convertible Note

 

 

 

 

 

 

 

 

474

 

 

 

474

 

Convertible debt investment - ImaginAb Note

 

 

 

 

 

 

 

 

4,991

 

 

 

4,991

 

Convertible debt investment - Gate 2021 Convertible Note

 

 

 

 

 

 

 

 

69,951

 

 

 

69,951

 

Convertible debt investment - Gate 2025 Convertible Note

 

 

 

 

 

 

 

 

15,200

 

 

 

15,200

 

Convertible debt investment - Lyndra Convertible Note

 

 

 

 

 

 

 

 

9,200

 

 

 

9,200

 

Total assets measured at estimated fair value

 

$

508,018

 

 

$

2,132

 

 

$

221,255

 

 

$

731,405

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

     2025 Notes

 

$

 

 

$

212,231

 

 

$

 

 

$

212,231

 

     2028 Notes

 

 

 

 

 

250,577

 

 

 

 

 

 

250,577

 

      Total fair value of debt

 

$

 

 

$

462,808

 

 

$

 

 

$

462,808

 

 

 

 

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 - Gate 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 December 31,

 

(In thousands)

 

2024

 

 

2023

 

Revenue

 

$

1,235

 

 

$

1,528

 

Loss from operations

 

$

(10,539

)

 

$

(6,578

)

Net income (loss)

 

$

2,600

 

 

$

(19,847

)