XML 29 R21.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value Disclosures (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures  
Schedule of liabilities measured on recurring basis

March 31, 2022

(unaudited)

  

December 31, 2021

Contingent Consideration:

Current

 

293,947

 

Noncurrent

 

2,988,898

 

3,048,955

Total Contingent Consideration

$

3,282,845

$

3,048,955

Schedule of unobservable Level 3 inputs

March 31, 2022

December 31, 2021

    

Valuation Technique

    

Unobservable Inputs

    

Range

   

Range

 

 

Discounted cash flow

 

Payment discount rate

 

13.5

%

13.1

%

Bayon

 

 

Payment period

 

2023 - 2028

2023 - 2028

Panoptes

 

 

Payment period

 

2024 - 2028

2024 - 2028

Jade

 

 

Payment period

 

2026

2026

Bayon

Probability of Success for payment

17% - 67

%

12% - 72

%

Panoptes

Probability of Success for payment

17% - 36

%

17% - 36

%

Jade

 

Probability of Success for payment

 

47

%

47

%