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 |
|
|
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 |
) |
|