XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2022
Accounting Policies [Abstract]  
SCHEDULE OF OTHER CURRENT ASSETS

Other current assets consisted of the following as of March 31, 2022 and December 31, 2021:

 

   March 31, 2022   December 31, 2021 
   (unaudited)     
Lab supply inventory  $2,059   $1,786 
Prepaid expenses   610    800 
Other   108    108 
Total other current assets  $2,777   $2,694 
SCHEDULE OF BASIC AND DILUTED NET LOSS PER SHARE

 

   2022   2021 
   Three Months 
   Ended March 31, 
   2022   2021 
   (unaudited) 
Basic weighted average number of common shares   4,208    4,089 
Potential dilutive effect of stock-based awards   -    - 
Diluted weighted average number of common shares   4,208    4,089 
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE

 

   Three Months 
   Ended March 31, 
   2022   2021 
   (unaudited) 
Options   641    1,061 
Restricted stock units (RSUs)   319    395 
Warrants   1,339    1,405 
    2,299    2,861 
SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS CARRYING VALUE

 

   (Years)   Amount   Amount 
      

As of March 31, 2022

  

As of December 31, 2021

 
   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        (32,500)   (31,964)
                
Net Carrying Value       $6,751   $7,287 
SCHEDULE OF FUTURE ESTIMATED AMORTIZATION EXPENSE

 

2022   2023   2024   2025   2026 
                  
$1,607   $1,734   $873   $873   $873 
SCHEDULE OF GOODWILL CARRYING VALUE

The following table displays a roll forward of the carrying amount of goodwill from December 31, 2021 to March 31, 2022:

 

   Carrying 
   Amount 
Balance as of December 31, 2021  $8,433 
Adjustments   - 
Balance as of March 31, 2022  $8,433 
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS

 

   Amount   Value   Level 1   Level 2   Level 3 
   As of March 31, 2022   Fair Value Measurements 
   Carrying   Fair   As of March 31, 2022 
   Amount   Value   Level 1   Level 2   Level 3 
           (unaudited)         
Liabilities:                         
Contingent consideration:                         
Asuragen (1)  $1,833   $1,833   $-   $-   $1,833 
Other accrued expenses:                         
Warrant liability (2)   8    8    -    -    8 
Note payable:                         
BroadOak loan   7,835    7,835    -    -    7,835 
Fair value of liabilities   $9,676   $9,676   $-   $-   $9,676 

 

   Amount   Value   Level 1   Level 2   Level 3 
   As of December 31, 2021   Fair Value Measurements 
   Carrying   Fair   As of December 31, 2021 
   Amount   Value   Level 1   Level 2   Level 3 
Liabilities:                         
Contingent consideration:                         
Asuragen (1)  $1,871   $1,871   $-   $-   $1,871 
Other accrued expenses:                         
Warrant liability (2)   71    71    -    -    71 
Note payable:                         
BroadOak loan   7,942    7,942    -    -    7,942 
Fair value of liabilities   $9,884   $9,884   $-   $-   $9,884 

 

(1)(2)See Note 9, Accrued Expenses and Long-Term Liabilities
SCHEDULE OF FAIR VALUE, ASSETS MEASURED ON RECURRING BASIS, UNOBSERVABLE INPUT RECONCILIATION

A roll forward of the carrying value of the Contingent Consideration Liability, 2017 Underwriters’ Warrants and BroadOak Loan to March 31, 2022 is as follows:

 

               Adjustment     
           Accretion/   to Fair Value/     
  

December 31,

2021

   Earned   Interest Accrued   Mark to Market   March 31, 2022 
   (unaudited) 
Asuragen  $1,871   $(159)  $121   $-   $1,833 
                          
Underwriters Warrants   71    -    -    (63)   8 
                          
BroadOak Loan   7,942    -    -    (107)   7,835 
   $9,884   $(159)  $121   $(170)  $9,676