XML 46 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy Valuation Inputs

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis at March 31, 2023 and December 31, 2022 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

(in thousands)  Level  

March 31, 2023

   December 31, 2022 
Assets:               
Investment in equity securities   1   $7,596   $10,548 
Liabilities:               
Contingent Consideration   3   $2,200   $2,400 
Warrant liability – 2022 Purchase Warrants   3   $786   $1,129 
Warrant liability - 2022 Inducement Warrants   3   $1,029   $1,714 
Schedule of Fair Value of Contingent Consideration

The following table provides a roll forward of the fair value of the contingent consideration:

 

(in thousands)    
Balance at December 31, 2021  $6,200 
Change in fair value of contingent consideration   - 
Balance at March 31, 2022  $6,200 
      
Balance at December 31, 2022  $2,400 
Change in fair value of contingent consideration   (200)
Balance at March 31, 2023  $2,200 
Schedule of Fair value Warrant by Using Black-Scholes Pricing Model Assumptions

The fair value at March 31, 2023 was estimated using a Black-Scholes pricing model based on the following assumptions:

 

   Purchase   Inducement 
Stock price  $0.61   $0.61 
Expiration term (in years)   4.63    3.67 
Volatility   85.0%   85.0%
Risk-free Rate   3.61%   3.71%
Dividend yield   0.0%   0.0%
Schedule of Changes in Fair Value Warrant Liabilities

The following table presents the changes in the warrant liabilities measured at fair value (in thousands):

 

  

2023

  

2022

 
   Three Months Ended March 31, 
  

2023

  

2022

 
Fair value at beginning of period  $2,843   $12,854 
Change in fair value of warrant liability   (1,028)   (8,711)
Fair value at end of period  $1,815   $4,143