Annual report [Section 13 and 15(d), not S-K Item 405]

Investments and Fair Value Measurements (Tables)

v3.25.0.1
Investments and Fair Value Measurements (Tables)
 12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Changes in Fair Value of Estimated Contingent Consideration

The following table represents changes in the fair value of estimated contingent consideration for the years ended December 31, 2024, 2023 and 2022:

 

Balance at January 1, 2022

 

 

17,963

 

Additions to estimated contingent consideration

 

 

—

 

Payments of contingent consideration

 

 

(5,717

)

Non-cash changes in fair value of estimated contingent consideration

 

 

(12,080

)

Balance at December 31, 2022

 

$

166

 

Additions to estimated contingent consideration

 

 

—

 

Payments of contingent consideration

 

 

(100

)

Non-cash changes in fair value of estimated contingent consideration

 

 

22

 

Balance at December 31, 2023

 

$

88

 

Additions to estimated contingent consideration

 

 

—

 

Payments of contingent consideration

 

 

(100

)

Non-cash changes in fair value of estimated contingent consideration

 

 

12

 

Balance at December 31, 2024

 

$

—

 

 
Schedule of Inputs Used in Fair Value Measurement of Estimated Contingent Consideration

Inputs used in the fair value measurement of estimated contingent consideration at December 31, 2022 are summarized below:

 

Monte Carlo Simulation Model

 

December 31,
2022

 

 

Fair Value
Hierarchy

Fair Value

 

$

166

 

 

Level 3

Forecasted growth rate

 

 

1.20

%

 

 

Discount rate

 

 

14.80

%

 

 

 
Category of Financial Instruments Not Held at Fair Value

At December 31, 2024 and December 31, 2023, financial instruments that are not held at fair value are categorized in the table below:

 

December 31, 2024

 

 

December 31, 2023

 

 

 

 

Carrying
Amount

 

 

Fair
Value

 

 

Carrying
Amount

 

 

Fair
Value

 

 

Fair Value
Hierarchy

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

68,611

 

 

$

68,611

 

 

$

70,301

 

 

$

70,301

 

 

Level 1 (1)

Investments

 

$

1,354

 

 

$

1,354

 

 

$

219

 

 

$

219

 

 

N/A (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings under credit facility

 

$

—

 

 

$

—

 

 

$

2,700

 

 

$

2,700

 

 

Level 2 (3)

 

(1)
Includes $1,566 and $1,487 of cash equivalents at December 31, 2024 and 2023, respectively, that fall under Level 1 in the fair value hierarchy.
(2)
Investments consist of the Company’s equity method investments in affiliated investment funds which have been established and managed by the Company and its affiliates. Fair value of investments is based on the net asset value of the affiliated investment funds which is a practical expedient for fair value, which is not included in the fair value hierarchy under GAAP.
(3)
The carrying value of borrowings under the revolving credit agreement and the contingent consideration related to acquisition earnouts approximate fair value, which is determined based on interest rates currently available to the Company for similar debt and the weighted average cost of capital of the Company.