XML 35 R22.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2022
Summary of Significant Accounting Policies  
Schedule of estimated useful life

Asset Description

 

Estimated Useful Life

Office equipment and furniture

 

3 – 5 years

Leasehold improvements and fixtures

 

Lesser of estimated useful life or lease term

Schedule of recurring Level 3 fair value measurements of contingent consideration significant unobservable inputs

The fair value of financial instruments measured on a recurring basis is as follows (in thousands):

As of March 10, 2022

Description

Total

Level 1

Level 2

Level 3

Liabilities:

 

  

 

  

 

  

 

  

Contingent consideration

$

11,093

 

 

$

11,093

As of December 31, 2022

Description

    

Total

    

Level 1

    

Level 2

    

Level 3

Liabilities:

 

  

 

  

 

  

 

  

Contingent consideration

$

10,184

 

 

$

10,184

The recurring Level 3 fair value measurements of contingent consideration for which a liability is recorded include the following significant unobservable inputs:

As of March 10, 2022

 

Valuation

Significant

Weighted Average

 

    

Methodology

    

Unobservable Input

    

(range, if applicable)

 

Contingent Consideration

 

Discounted Cash Flows

 

Timing of Milestone Achievment

 

2022-2027

 

 

  

 

Discount rate

 

7.3% to 8.6

%

 

  

 

Weighted Average Discount rate

 

7.77

%

 

  

 

Probability of Occurrence (periodic for each Milestone)

 

11.7% to 92

%

 

  

 

Probability of occurrence (cumulative through each Milestone)

 

5.3% to 48.8

%

As of December 31, 2022

 

Valuation

Significant

Weighted Average

 

    

Methodology

    

Unobservable Input

    

(range, if applicable)

 

Contingent Consideration

 

Discounted Cash Flows

 

Timing of Milestone Achievment

 

2023-2028

 

 

  

 

Discount rate

 

13.4% to 14.1

%

 

  

 

Weighted Average Discount rate

 

13.6

%

 

  

 

Probability of Occurrence (periodic for each Milestone)

 

11.7% to 95.0

%

 

  

 

Probability of occurrence (cumulative through each Milestone)

 

6.9% to 95.0

%

Schedule of change in fair value, as determined by Level 3 inputs, for all assets and liabilities using unobservable Level 3 inputs

The following table summarizes the change in fair value, as determined by Level 3 inputs, for all assets and liabilities using unobservable Level 3 inputs for the year ended December 31, 2022 (in thousands):

    

Contingent

Consideration

Balance at March 10, 2022

$

11,093

Payment of contingent consideration

 

(3,000)

Change in fair value

 

2,091

Balance at December 31, 2022

$

10,184