XML 21 R12.htm IDEA: XBRL DOCUMENT v3.21.2
GOODWILL AND OTHER INTANGIBLE ASSETS
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]    
GOODWILL AND OTHER INTANGIBLE ASSETS

 

5. GOODWILL AND OTHER INTANGIBLE ASSETS

 

Goodwill is attributable to the acquisition of our pharma services in July 2019. The carrying value of the intangible assets acquired was $15.6 million, with goodwill of approximately $8.3 million and identifiable intangible assets of approximately $7.3 million. In 2019, there was an adjustment to goodwill of $0.1 million. The goodwill balance at September 30, 2021 was $8.4 million. The net carrying value of the identifiable intangible assets from all acquisitions as of September 30, 2021 and December 31, 2020 are as follows:

 SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS CARRYING VALUE

       As of
September 30,
2021
   As of
December 31,
2020
 
   Life   Carrying   Carrying 
   (Years)   Amount   Amount 
       (unaudited)     
Asuragen acquisition:               
Thyroid   9   $8,519   $8,519 
RedPath acquisition:               
Pancreas test   7    16,141    16,141 
Barrett’s test   9    6,682    6,682 
BioPharma acquisition:               
Trademarks   10    1,600    1,600 
Customer relationships   8    5,700    5,700 
                
CLIA Lab   2.3    609    609 
                
Total       $39,251   $39,251 
                
Accumulated Amortization       $(31,237)  $(27,900)
                
Net Carrying Value       $8,014   $11,351 

 

Amortization expense was approximately $1.1 million for both the three-month periods ended September 30, 2021 and 2020, respectively and approximately $3.3 million for both the nine-month periods ended September 30, 2021 and 2020, respectively. Estimated amortization expense for the next five years is as follows:

 

SCHEDULE OF FUTURE ESTIMATED AMORTIZATION EXPENSE 

2021   2022   2023   2024   2025 
$1,112   $2,155   $2,099   $873   $873 

 

 

The following table displays a roll forward of the carrying amount of goodwill from December 31, 2020 to September 30, 2021:

 

SCHEDULE OF GOODWILL CARRYING VALUE 

   Carrying 
   Amount 
Balance as of December 31, 2020  $8,433 
Adjustments   - 
Balance as of September 30, 2021  $8,433 

 

8. Goodwill and Other Intangible Assets

 

Goodwill is attributable to the acquisition of the Biopharma business from CGI in July 2019. The carrying value of the intangible assets acquired was $15.6 million, with goodwill of approximately $8.3 million and identifiable intangible assets of approximately $7.3 million. The goodwill balance at December 31, 2020 was $8.4 million. The net carrying value of the identifiable intangible assets as of December 31, 2020 and December 31, 2019 is as follows:

 

       As of
December 31, 2020
   As of
December 31, 2019
 
   Life   Carrying   Carrying 
   (Years)   Amount   Amount 
             
Asuragen acquisition:               
Thyroid   9   $8,519   $8,519 
RedPath acquisition:               
Pancreas test   7    16,141    16,141 
Barrett’s test   9    6,682    6,719 
BioPharma acquisition:               
Trademarks   10    1,600    1,600 
Customer relationships   8    5,700    5,700 
                
CLIA Lab   2.3   $609   $609 
                
Total       $39,251   $39,288 
                
Accumulated Amortization       $(27,900)  $(23,439)
                
Net Carrying Value       $11,351   $15,849 

 

 

The following table displays a roll forward of the carrying amount of goodwill from January 1, 2019 to December 31, 2020:

 

   Carrying 
   Amount 
Balance as of January 1, 2019  $- 
Goodwill acquired   8,273 
Adjustments   160 
Balance as of December 31, 2019   8,433 
Adjustments   - 
Balance as of December 31, 2020  $8,433 

 

Amortization expense was approximately $4.5 million and $4.0 million for the years ended December 31, 2020 and 2019, respectively. Estimated amortization expense for the next five years is as follows:

 

2021   2022   2023   2024   2025 
                       
$4,078   $2,156   $1,745   $873   $873