Our management's discussion and analysis of our financial condition and results
of operations are based upon our consolidated financial statements included in
this Annual Report on Form 10-K, which have been prepared by us in accordance
with accounting principles generally accepted in the United States of America
("U.S. GAAP") and with Regulation S-X, promulgated under the Securities Exchange
Act of 1934, as amended. This discussion and analysis should be read in
conjunction with these consolidated financial statements and the notes thereto
included elsewhere in this Annual Report on Form 10-K. Some of the information
contained in this discussion and analysis or set forth elsewhere in this Annual
Report on Form 10-K, including information with respect to our plans and
strategy for our business, includes forward-looking statements that involve
risks and uncertainties. As a result of many factors, including those factors
set forth in Part I, Item 1A. Risk Factors of this Annual Report on Form 10-K,
our actual results could differ materially from the results described in or
implied by the forward-looking statements contained in the following discussion
and analysis.

Information pertaining to fiscal year 2020 was included in our Annual Report on
Form 10-K for the year ended December 31, 2021 on pages 101 through 109 under
Part II, Item 7, "Management's Discussion and Analysis of Financial Position and
Results of Operations," which was filed with the Securities and Exchange
Commission (the "SEC") on February 24, 2022.

Management Overview

Intellia Therapeutics, Inc. ("we," "us," "our," "Intellia," or the "Company") is
a leading clinical-stage genome editing company, focused on developing
potentially curative therapeutics using CRISPR/Cas9-based technologies.
CRISPR/Cas9, an acronym for Clustered, Regularly Interspaced Short Palindromic
Repeats ("CRISPR")/CRISPR associated 9 ("Cas9"), is a technology for genome
editing, the process of altering selected sequences of genomic deoxyribonucleic
acid ("DNA"). To fully realize the transformative potential of CRISPR/Cas9-based
technologies, we are building a full-spectrum genome editing company, by
leveraging our modular platform, to advance in vivo and ex vivo therapies for
diseases with high unmet need by pursuing two primary approaches. For in vivo
applications to address genetic diseases, we deploy CRISPR/Cas9 as the therapy
that targets cells within the body. In parallel, we are developing ex vivo
applications to address immuno-oncology and autoimmune diseases, where we use
CRISPR/Cas9 as the tool to create the engineered cell therapy. Our deep
scientific, technical and clinical development experience, along with our robust
intellectual property ("IP") portfolio, have enabled us to unlock broad
therapeutic applications of CRISPR/Cas9 and related technologies to create new
classes of genetic medicine. For more information regarding our business,
mission and pipeline, see above sections in Part I entitled "Overview",
"Strategy" and "Our Pipeline".

Financial Overview

Collaboration Revenue



Our revenue consists of collaboration revenue, including amounts recognized
related to upfront technology access payments for licenses, technology access
fees, research materials shipped, research funding and milestone payments earned
under our collaboration and license agreements.

Research and Development



Research and development costs consist of expenses incurred in performing
research and development activities, such as compensation and benefits, which
includes equity-based compensation, for full-time research and development
employees, allocated facility-related expenses, overhead expenses, license and
milestone fees, contract research, development and manufacturing services,
clinical trial costs and other related costs.

                                       95
--------------------------------------------------------------------------------

General and Administrative



General and administrative expenses consist primarily of compensation and
benefits, including equity-based compensation, for our executive, finance,
legal, human resources, business development and support functions. Also
included in general and administrative expenses are allocated facility-related
costs not otherwise included in research and development expenses, travel
expenses and professional fees for auditing, tax and legal services, including
IP-related legal services, and other consulting fees and expenses.

Other (Expense) Income, Net

Other (expense) income consists of interest income earned on our cash, cash equivalents, restricted cash equivalents and marketable securities, loss from equity method investment and change in fair value of contingent consideration.

Results of Operations

The following discussion of the financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and the related footnotes thereto.

Comparison of Years Ended December 31, 2022 and 2021

The following table summarizes our results of operations for the years ended December 31, 2022 and 2021 (in thousands):


                                                      Year Ended December 

31, Period-to-


                                                       2022             2021          Period Change
Collaboration revenue                              $      52,121     $    33,053     $        19,068
Operating expenses:
Research and development                                 419,979         229,807             190,172
General and administrative                                90,306          71,096              19,210
Total operating expenses                                 510,285         300,903             209,382
Operating loss                                          (458,164 )      (267,850 )          (190,314 )
Other (expense) income, net:
Interest income                                            8,542           1,283               7,259
Loss from equity method investment                       (11,079 )        (1,325 )            (9,754 )

Change in fair value of contingent consideration (13,485 )

    -             (13,485 )
Total other (expense) income, net                        (16,022 )           (42 )           (15,980 )
Net loss                                           $    (474,186 )   $  (267,892 )   $      (206,294 )

Collaboration Revenue



Collaboration revenue increased by $19.1 million to $52.1 million during the
year ended December 31, 2022, as compared to $33.1 million during the year ended
December 31, 2021. The increase in collaboration revenue during the year ended
December 31, 2022 is primarily due to revenue from our joint venture with
AvenCell Therapeutics, Inc. ("AvenCell") and revenue from our license and
collaboration agreement with Kyverna Therapeutics, Inc. ("Kyverna"). Refer to
Note 9 to our consolidated financial statements appearing elsewhere in this
Annual Report on Form 10-K for further details.

Research and Development



Research and development expenses increased by $190.2 million to $420.0 million
during the year ended December 31, 2022, as compared to $229.8 million during
the year ended December 31, 2021.

                                       96
--------------------------------------------------------------------------------


The following table summarizes our research and development expenses for the
years ended December 31, 2022 and 2021, together with the changes in those items
in dollars (in thousands) and the respective percentages of change.

                                          Year Ended December 31,          

Period-to- Percent


                                           2022              2021         Period Change        Change
External development expenses by
program:
  NTLA-2001                            $     37,849       $   24,350     $        13,499              55 %
  NTLA-2002                                  11,611            7,375               4,236              57 %
  NTLA-5001                                  17,827           22,157              (4,330 )           -20 %
Unallocated research and
development expenses:
  Employee-related expenses                 112,975           70,798              42,177              60 %
  Research materials and
contracted services                          86,296           49,796              36,500              73 %
  In-process research and
development                                  55,990                -              55,990               -
  Facility-related expenses                  37,618           26,873              10,745              40 %
  Stock-based compensation                   56,279           26,712              29,567             111 %
  Other                                       3,534            1,746               1,788             102 %
Total research and development
expenses                               $    419,979       $  229,807     $       190,172              83 %


The increase in research and development expenses for the year ended December
31, 2022 compared to the year ended December 31, 2021 was primarily attributable
to:

a $13.5 million increase in external costs related to the development of NTLA-2001, our lead product candidate for the treatment of transthyretin ("ATTR") amyloidosis, primarily due to an increase in spend on contracted services and drug components;

a $4.2 million increase in external costs related to the development of NTLA-2002, our lead product candidate for the treatment of hereditary angioedema ("HAE"), primarily due to an increase in spend on contracted services;

a $4.3 million decrease in external costs related to the development of NTLA-5001, our former product candidate for acute myeloid leukemia ("AML"), primarily due to a decrease in contracted services as we continued to wind down the program during the fourth quarter of 2022;

a $42.2 million increase in employee-related expenses, primarily driven by the increase in personnel growth to support our lead programs;


a $36.5 million increase in research materials and contracted services primarily
driven by an increase in drug component expenses and consumables to support our
pipelines;

$56.0 million of acquired in-process research and development expense in the first half of 2022 related to the acquisition of Rewrite Therapeutics, Inc. ("Rewrite");

a $10.7 million increase in facility-related expenses primarily related to rent, depreciation and technology expense allocated to research and development; and

a $29.6 million increase in stock-based compensation driven by our larger workforce.

During 2023, we expect research and development expenses to increase as we continue to grow our development team, initiate global pivotal trials for NTLA-2001 and NTLA-2002, progress our NTLA-3001 and NTLA-2003 programs and nominate new development candidates.

General and Administrative



General and administrative expenses increased by $19.2 million to $90.3 million
during the year ended December 31, 2022, compared to $71.1 million during the
year ended December 31, 2021. This increase was primarily related to an increase
in employee-related expenses, including stock-based compensation of $14.8
million.

                                       97
--------------------------------------------------------------------------------

Other (Expense) Income, Net



The increase in other (expense) income of $16.0 million is primarily related to
an increase in the fair value of our contingent consideration liability of $13.5
million and an increase in our share of AvenCell's losses of $9.8 million,
offset in part by a $7.3 million increase in interest income.

Liquidity and Capital Resources



Since our inception through December 31, 2022, we have raised an aggregate of
$2,395.2 million to fund our operations through our collaboration agreements,
our initial public offering and concurrent private placements, follow-on public
offerings, at-the-market offerings and the sale of convertible preferred stock.

As of December 31, 2022, we had $1,262.0 million in cash, cash equivalents and marketable securities.



We are eligible to earn a significant amount of milestone payments and
royalties, in each case, on a per-product basis under our collaborations with
Novartis Institutes for BioMedical Research, Inc. ("Novartis"), SparingVision
SAS ("SparingVision") and ONK Therapeutics, Ltd. ("ONK"), on a per-target basis
under our collaboration with Regeneron Pharmaceuticals, Inc. ("Regeneron") and
upon achievement of certain events under our collaboration with Kyverna. Our
ability to earn these milestone payments and the timing of achieving these
milestones is dependent upon the outcome of our research and development
activities and is uncertain at this time. Our rights to payments under our
collaboration agreements are our only committed external source of funds.

Follow-on Offering



In December 2022, we closed an underwritten public offering of 7,532,751 shares
of common stock, including the exercise in full of the underwriters' option to
purchase an additional 982,532 shares of common stock, at the public offering
price of $45.80 per share, for aggregate net proceeds of $337.9 million, after
deducting the underwriting discount, commissions and approximately $0.3 million
related to legal, accounting and other fees in connection with the sales.

At-the-Market Offering Programs



In August 2019, we entered into an Open Market Sale Agreement (the "2019 Sale
Agreement") with Jefferies LLC ("Jefferies"), under which Jefferies was able to
offer and sell, from time to time in "at-the-market" offerings, shares of our
common stock having aggregate gross proceeds of up to $150.0 million. We agreed
to pay to Jefferies cash commissions of 3.0% of the gross proceeds of sales of
common stock under the 2019 Sale Agreement. During the first quarter of 2022, we
issued 579,788 shares of our common stock in a series of sales at an average
price of $69.43 per share in accordance with the 2019 Sale Agreement, for
aggregate net proceeds of $38.9 million after payment of cash commissions to
Jefferies and approximately $0.2 million related to legal, accounting and other
fees in connection with the sales. The 2019 Sale Agreement expired in the third
quarter of 2022.

In March 2022, we entered into an Open Market Sale Agreement (the "2022 Sale
Agreement") with Jefferies, under which Jefferies is able to offer and sell,
from time to time in "at-the-market" offerings, shares of our common stock
having aggregate gross proceeds of up to $400.0 million. We agreed to pay to
Jefferies cash commissions of 3.0% of the gross proceeds of sales of common
stock under the 2022 Sale Agreement.

During the year ended December 31, 2022, we issued 3,395,339 shares of our
common stock in a series of sales at an average price of $57.43 per share in
accordance with the 2022 Sale Agreement, for aggregate net proceeds of $189.0
million after payment of cash commissions to Jefferies and approximately $0.1
million related to legal, accounting and other fees in connection with the
sales. As of December 31, 2022, $205.0 million in shares of common stock remain
eligible for sale under the 2022 Sale Agreement.

                                       98
--------------------------------------------------------------------------------

Funding Requirements



Our primary uses of capital are, and we expect will continue to be, research and
development research materials and contracted services, clinical trial costs,
compensation and related expenses, laboratory and office facilities, research
supplies, legal and regulatory expenses, patent prosecution filing and
maintenance costs for our licensed IP, milestone and royalty payments and
general overhead costs. During 2023, we expect our expenses to increase compared
to prior periods in connection with our ongoing activities as we continue to
grow our research and development team, develop our clinical programs and
advance additional programs into clinical development.

Because our lead programs are still in the early clinical stage and the outcome
of these efforts is uncertain, we cannot estimate the actual amounts necessary
to successfully complete the development and commercialization of any future
product candidates or whether, or when, we may achieve profitability. Until such
time as we can generate substantial product revenues, if ever, we expect to
finance our ongoing cash needs through equity financings and collaboration
arrangements. We receive cost reimbursements from Regeneron for the ATTR and
hemophilia programs. Additionally, we are eligible to earn milestone payments
and royalties, in each case, on a per-product basis under our collaborations
with Novartis, SparingVision and ONK, on a per-target basis under our
collaboration with Regeneron, and upon achievement of certain events with
Kyverna, subject to the provisions of our agreements with each of them. Except
for these sources of funding, we will not have any committed external source of
liquidity. To the extent that we raise additional capital through the future
sale of equity, the ownership interest of our stockholders will be diluted, and
the terms of these securities may include liquidation or other preferences that
adversely affect the rights of our existing stockholders. If we raise additional
funds through collaboration arrangements in the future, we may have to
relinquish valuable rights to our technologies, future revenue streams or
product candidates or grant licenses on terms that may not be favorable to us.
If we are unable to raise additional funds through equity financings when
needed, we may be required to delay, limit, reduce or terminate our product
development or future commercialization efforts or grant rights to develop and
market product candidates that we would otherwise prefer to develop and market
ourselves.

Outlook

Based on our research and development plans and our expectations related to the
progress of our programs, we expect that our cash, cash equivalents and
marketable securities as of December 31, 2022, as well as research and cost
reimbursement funding from our collaboration agreements will enable us to fund
our ongoing operating expenses and capital expenditure requirements beyond the
next 24 months, excluding any potential milestone payments or extension fees
that could be earned and distributed under our collaboration agreements or any
strategic use of capital not currently in the base case planning assumptions. We
have based this estimate on current assumptions that may prove to be wrong, and
we could use our capital resources sooner than we expect.

Our ability to generate revenue and achieve profitability depends significantly
on our success in many areas, including: developing our delivery technologies
and our CRISPR/Cas9 technology platform; selecting appropriate product
candidates to develop; completing research and preclinical and clinical
development of selected product candidates; obtaining regulatory approvals and
marketing authorizations for product candidates for which we complete clinical
trials; developing a sustainable and scalable manufacturing process for product
candidates; launching and commercializing product candidates for which we obtain
regulatory approvals and marketing authorizations, either directly or with a
collaborator or distributor; obtaining market acceptance of our product
candidates; addressing any competing technological and market developments;
negotiating favorable terms in any collaboration, licensing, or other
arrangements into which we may enter; maintaining good relationships with our
collaborators and licensors; maintaining, protecting, and expanding our
portfolio of IP rights, including patents, trade secrets, and know-how; and
attracting, hiring, and retaining qualified personnel.

Cash Flows



The following is a summary of cash flows for the years ended December 31, 2022
and 2021:

                                                        Year Ended December 31,
                                                          2022             2021
                                                               (In millions)
Net cash used in operating activities                 $     (333.3 )     $  (225.0 )
Net cash provided by (used in) investing activities          160.3          (550.8 )
Net cash provided by financing activities                    583.0           736.7




                                       99

--------------------------------------------------------------------------------

Net cash used in operating activities



Net cash used in operating activities of $333.3 million during the year ended
December 31, 2022 primarily reflects the increased spend in our research and
development activities, offset by the receipt of $10.7 million in payments from
our collaboration partners during that period. Net cash used in operating
activities of $225.0 million during the year ended December 31, 2021 primarily
reflects increased spend in our research and development activities offset by
the receipt of $6.7 million in payments from our collaboration partners during
that period.

Net cash provided by (used in) investing activities



During the year ended December 31, 2022, our investing activities provided net
cash of $160.3 million primarily due to $647.6 million in marketable securities
maturing, offset in part by $429.0 million of marketable securities purchased,
$44.8 million in net cash for the acquisition of Rewrite, and $13.6 million in
cash for the purchase of property and equipment. During the year ended December
31, 2021, our investing activities used net cash of $550.8 million. The increase
in the year ended December 31, 2021 is primarily due to marketable securities
activity during the period, as $1,020.6 million in marketable securities were
purchased and $485.6 million in marketable securities matured, as well as the
use of $12.8 million in cash for the purchase of property and equipment and $3.0
million for an investment in Kyverna.

Net cash provided by financing activities



Net cash provided by financing activities of $583.0 million during the year
ended December 31, 2022 is primarily due to the receipt of $337.9 million in net
proceeds from a follow-on offering of our common stock, $227.9 million in net
proceeds from at-the-market offerings, $14.5 million in cash received from the
exercise of stock options and $2.6 million in cash received from the issuance of
shares through our employee stock purchase plan. Net cash provided by financing
activities of $736.7 million during the year ended December 31, 2021 is
primarily due to the receipt of $648.3 million in net proceeds from a follow-on
offering of our common stock, $45.3 million in net proceeds from at-the-market
offerings, $41.1 million in cash received from the exercise of stock options and
$2.0 million in cash received from the issuance of shares through our employee
stock purchase plan.

Contractual and Other Obligations

We have entered into arrangements that contractually obligate us to make payments that will affect our liquidity and cash flows in future periods.

Property Leases - Commenced

As of December 31, 2022, our contractual commitments for leases were $170.4 million, which will be paid over the term of such leases. For additional information on our leases and timing of future payments refer to Note 12 of the consolidated financial statements included in this Annual Report on Form 10-K.

Property Leases - Not Yet Commenced



In February 2022, we entered into a lease agreement for office, general
laboratory and good manufacturing practice ("GMP") manufacturing space at 840
Winter Street in Waltham, Massachusetts, which is described in further detail in
Note 12 of the consolidated financial statements included in this Annual Report
on Form 10-K. In connection therewith, we have committed to making at least
$146.0 million in rental payments over a lease term of 144 months estimated to
begin in 2024.

Other Obligations

We enter into contracts in the normal course of business with various third
parties for clinical trials, preclinical research studies, supply manufacturing
and other services and products for operating purposes. As of December 31, 2022,
we have $8.0 million of commitments that are legally enforceable and due within
one year.

We do not include any potential future pass-through milestone payments or
royalty payments we may be required to make under our existing license
agreements or the merger agreement related to our acquisition of Rewrite due to
the uncertainty of the occurrence of the events requiring payment under those
agreements. These payments are not reflected in the disclosures above. In
January 2023, a research milestone related to Rewrite was achieved and settled
(see Note 11).

                                      100
--------------------------------------------------------------------------------

Critical Accounting Policies and Use of Estimates



Our management's discussion and analysis of financial condition and results of
operations is based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the U.S.
The preparation of these consolidated financial statements requires us to make
estimates, judgments and assumptions that affect the reported amounts of assets
and liabilities and disclosures of contingent assets and liabilities as of the
date of the balance sheets and the reported amounts of collaboration revenue and
expenses during the reporting periods. We base our estimates on historical
experience and on various other assumptions that we believe to be reasonable
under the circumstances at the time such estimates are made. Actual results and
outcomes may differ materially from our estimates, judgments and assumptions. We
periodically review our estimates in light of changes in circumstances, facts
and experience. The effects of material revisions in estimates are reflected in
the consolidated financial statements prospectively from the date of the change
in estimate. Refer to Note 2 to our consolidated financial statements of this
Annual Report on Form 10-K for our significant accounting policies related to
our critical accounting estimates.

We define our critical accounting policies as those accounting principles
generally accepted in the U.S. that require the most significant estimates and
judgments about matters that are uncertain and are likely to have a material
impact on our financial condition and results of operations as well as the
specific manner in which we apply those principles. We believe the critical
accounting policies used in the preparation of our consolidated financial
statements which require significant estimates and judgments are as follows:

Revenue Recognition

We recognize revenue in accordance with Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers (Topic 606) and its related amendments (collectively known as Accounting Standard Codification ("ASC") 606 ("ASC 606").



At inception, we determine whether contracts are within the scope of ASC 606 or
other topics. For contracts that are determined to be within the scope of ASC
606, revenue is recognized when a customer obtains control of promised goods or
services. The amount of revenue recognized reflects the consideration to which
we expect to be entitled to receive in exchange for these goods and services. To
achieve this core principle, we apply the following five steps: (i) identify the
contract with the customer; (ii) identify the performance obligations in the
contract; (iii) determine the transaction price; (iv) allocate the transaction
price to the performance obligations in the contract; and (v) recognize revenue
when or as we satisfy a performance obligation. We only apply the five-step
model to contracts when we determine that collection of substantially all
consideration for goods and services that are transferred is probable based on
the customer's intent and ability to pay the promised consideration.

As of December 31, 2022, our only revenue recognized is related to collaboration
agreements with third parties which are either within the scope of ASC 606,
under which we license certain rights to our product candidates to third
parties, or within the scope of ASC 808, Collaborative Arrangements ("ASC 808")
if it involves a joint operating activity pursuant to which we are an active
participant and are exposed to significant risks and rewards with respect to the
arrangement. As discussed in further detail in Note 9 to our consolidated
financial statements of this Annual Report on Form 10-K, we enter into
out-licensing agreements which are within the scope of ASC 606, under which we
license certain rights to our product candidates to third parties and may
provide services related to the research and development of the product
candidates. The terms of these arrangements typically include consideration
payable to us of one or more of the following: nonrefundable, upfront fees;
development, regulatory, and commercial milestone payments; research and
development funding payments; and royalties on the net sales of licensed
products. Additionally, the terms of certain arrangements may include an equity
interest in the other company. Consideration received from each of these
payments results in collaboration revenues, except for revenues from royalties
on the net sales of licensed products, which are classified as royalty revenues.
For arrangements within the scope of ASC 808, the terms of these arrangements
typically include payments received or made under the cost sharing provisions
which are recognized as a component of collaboration revenues in the
consolidated statements of operations and comprehensive loss.

In determining the accounting for each contract, the significant areas of
management judgment or estimation include determining the transaction price,
identifying the distinct performance obligations within a contract, determining
the standalone selling prices for distinct performance obligations when more
than one distinct performance obligation is

                                      101
--------------------------------------------------------------------------------

identified within a contract and determining the revenue recognition pattern for
each performance obligation that best reflects the timing of when we transfer
control of goods and services to the customer. If the consideration received in
exchange for entering into a contract is in the form of noncash consideration,
we are required to estimate the fair value of the noncash consideration
received. If our estimates of the noncash consideration received are not
appropriate it could impact the total amount of revenue recognized for the
contract. Furthermore, many of our performance obligations, whether distinct or
combined, do not have readily available standalone selling prices and therefore
we are required to make judgments and estimates regarding the standalone selling
prices when relevant. To the extent the estimates are not appropriate in the
circumstances, it could impact the timing of our revenue recognition. We
evaluate the measure of progress each reporting period and if estimates related
to the measure of progress change, related revenue recognition is adjusted
accordingly.

Accrued Research and Development Expenses



As part of the process of preparing our financial statements, we are required to
estimate our accrued expenses. This process involves reviewing open contracts
and purchase orders, communicating with our personnel to identify services that
have been performed on our behalf and estimating the level of service performed
and the associated cost incurred for the service when we have not yet been
invoiced or otherwise notified of the actual cost. The majority of our service
providers invoice us monthly in arrears for services performed or when
contractual milestones are met. We make estimates of our accrued expenses as of
each balance sheet date in our financial statements based on facts and
circumstances known to us at that time. Examples of estimated accrued research
and development expenses include fees paid to vendors in connection with
clinical research organizations ("CROs") in connection with clinical studies,
vendors in connection with preclinical development activities and vendors
related to development, manufacturing and distribution of clinical trial
materials.

We base our expenses related to preclinical studies on our estimates of the
services received and efforts expended pursuant to contracts with multiple CROs
that conduct and manage clinical studies on our behalf. The financial terms of
these agreements are subject to negotiation, vary from contract to contract and
may result in uneven payment flows. There may be instances in which payments
made to our vendors will exceed the level of services provided and result in a
prepayment of the expense.

Contingent Consideration Liability



As discussed in Notes 2, 4 and 11 to our consolidated financial statements of
this Annual Report on Form 10-K, during the year ended December 31, 2022, we
entered into the Rewrite Merger Agreement. Under the Rewrite Merger Agreement,
the Rewrite Holders are eligible to receive a $25.0 million research milestone
payment, payable in a combination of cash and our common stock. We account for
contingent consideration identified in an asset acquisition that is settled in
shares of common stock under ASC 480, Distinguishing Liabilities from Equity
("ASC 480"), which results in us applying judgment in estimating the fair value
of the liability at the end of each reporting period. We engaged an independent
valuation specialist to determine the fair value of the contingent consideration
liability (see Note 4 to our consolidated financial statements for specifics
related to the valuation model and inputs utilized). The estimated probability
of achievement is a highly sensitive input into the model. A 10% decrease in the
probability of achievement, keeping all other variables the same, yields a 10%
decrease in the earnout liability.

Equity-Based Compensation



We measure employee equity-based compensation based on the grant date fair value
of the equity awards using the Black-Scholes option pricing model. Equity-based
compensation expense is recognized on a straight-line basis over the requisite
service period of the awards and is adjusted for pre-vesting forfeitures in the
period in which the forfeitures occur. For equity awards that have a performance
condition, we recognize stock-based compensation expense using the accelerated
attribution method, based on our assessment of the probability that the
performance condition will be achieved. Our stock price is a key input that will
drive the grant date fair value of the equity awards.

We classify equity-based compensation expense in our consolidated statements of operations and comprehensive loss in the same manner in which the award recipient's salary and related costs are classified or in which the award recipient's service payments are classified.


                                      102
--------------------------------------------------------------------------------

Recent Accounting Pronouncements



Please read Note 2 to our consolidated financial statements included in Part IV,
Item 15, "Notes to Consolidated Financial Statements," of this Annual Report on
Form 10-K for a description of recent accounting pronouncements applicable to
our business.

© Edgar Online, source Glimpses