XML 40 R30.htm IDEA: XBRL DOCUMENT v3.23.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS

 

   As of March 31, 2023   Fair Value Measurements 
       Fair   As of March 31, 2023 
   Amount   Value   Level 1   Level 2   Level 3 
                     
Liabilities:                         
Contingent consideration:                         
Asuragen (1)  $933   $933   $-   $-   $933 
Note payable:                         
BroadOak loan   10,000    11,132    -    -    11,132 
   $10,933   $12,065   $-   $-   $12,065 

 

(1) See Note 10, Other Accrued Expenses

 

   As of December 31, 2022   Fair Value Measurements 
       Fair   As of December 31, 2022 
   Amount   Value   Level 1   Level 2   Level 3 
                     
Liabilities:                         
Contingent consideration:                         
Asuragen (1)  $1,088   $1,088   $-   $-   $1,088 
Note payable:                         
BroadOak loan   10,000    11,165    -    -    11,165 
   $11,088   $12,253   $-   $-   $12,253 

 

(1) See Note 10, Other Accrued Expenses
SCHEDULE OF FAIR VALUE, ASSETS MEASURED ON RECURRING BASIS, UNOBSERVABLE INPUT RECONCILIATION

A roll forward of the carrying value of the Contingent Consideration Liability and BroadOak loans to March 31, 2023 is as follows:

 

                 Adjustment     
   December 31,      

Transferred

to Accrued

  

Accretion/

Interest

  

to Fair

Value/

Mark to

   March 31, 
   2022   Issued   Expenses   Accrued   Market   2023 
                         
Asuragen  $1,088   $         -   $(190)  $35   $-   $933 
                               
BroadOak loans   11,165    -    -    -    (33)   11,132 
                               
   $12,253   $-   $(190)  $35   $(33)  $12,065