XML 41 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS

  

   As of September 30, 2022   Fair Value Measurements 
   Carrying   Fair   As of September 30, 2022 
   Amount   Value   Level 1   Level 2   Level 3 
           (unaudited)         
Liabilities:                    
Contingent consideration:                         
Asuragen (1)  $1,141   $1,141   $-   $-   $1,141 
Other accrued expenses:                         
Warrant liability (2)   -    -    -    -    - 
Note payable:                                        
BroadOak loan   9,988    9,988    -    -    9,988 
   $11,129   $11,129   $-   $-   $11,129 

 

(1)(2) See Note 10, Accrued Expenses and Long-Term Liabilities
(1) See Note 10, Accrued Expenses and Long-Term Liabilities
(2) See Note 10, Accrued Expenses and Long-Term Liabilities

 

   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 
   $9,884   $9,884   $-   $-   $9,884 

 

(1)(2) See Note 10, Accrued Expenses and Long-Term Liabilities
(2)
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 loans to September 30, 2022 is as follows:

  

   December 31, 2021   Issued   Reclassified   Earned   Accretion/Interest Accrued   Adjustment to Fair Value/ Mark to Market   September 30, 2022 
   (unaudited) 
Asuragen  $1,871   $-   $-   $(542)  $123   $(311)  $1,141 
                                    
Underwriters Warrants   71    -    -    -    -    (71)   - 
                                    
BroadOak loans   7,942    -    2,000    -    -    46    9,988 
                                    
BroadOak Convertible Note   -    2,000    (2,000)   -    -    -    - 
   $9,884   $2,000   $-   $(542)  $123   $(336)  $11,129