XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.4

Fair Value Measurements (Tables)

12 Months Ended

Dec. 31, 2022

Fair Value Disclosures [Abstract]

Schedule of Fair Value Assets and Liabilities

The following table summarizes the assets and liabilities measured at fair value on a recurring basis as of December 31, 2022 and December 31, 2021, by level within the fair value hierarchy:

 Schedule of Fair Value Assets and Liabilities

		(Level 1)				(Level 2)				(Level 3)				Total
		December 31, 2022
		(Level 1)				(Level 2)				(Level 3)				Total
Assets:
Cash equivalents		$	-			$	10,179,667			$	-			$	10,179,667
Marketable securities (U.S. treasury bills and notes)			-				58,289,066				-				58,289,066
Total assets measured at fair value		$	-			$	68,468,733			$	-			$	68,468,733
Liabilities:
Contingent consideration - common stock		$	-			$	-			$	2,499,147			$	2,499,147
Contingent consideration - warrants			-				-				233,209				233,209
Total liabilities measured at fair value		$	-			$	-			$	2,732,356			$	2,732,356

		(Level 1)				(Level 2)				(Level 3)				Total
		December 31, 2021
		(Level 1)				(Level 2)				(Level 3)				Total
Assets:
Marketable securities (certificates of deposit)		$	-			$	1,255,266			$	-			$	1,255,266
Total assets measured at fair value		$	-			$	1,255,266			$	-			$	1,255,266
Liabilities:
Contingent consideration - common stock		$	-			$	-			$	8,684,669			$	8,684,669
Contingent consideration - warrants			-				-				1,747,972				1,747,972
Total liabilities measured at fair value		$	-			$	-			$	10,432,641			$	10,432,641

Schedule of Changes in Fair Value Measurement

The changes for Level 3 items measured at fair value on a recurring basis are as follows:

 Schedule of Changes in Fair Value Measurement

Fair value as of December 31, 2021		$	10,432,641
Change in contingent purchase consideration for measurement period adjustments			199,359
Change in fair value of contingent consideration issued for business acquisitions			(7,899,644	)
Fair value as of December 31, 2022		$	2,732,356

Schedule of Contingent Consideration Common Stock and Warrants

 Schedule of Contingent Consideration Common Stock and Warrants

		December 31, 2022				December 31, 2021
Stock price		$	2.52			$	8.93
Strike price		$	9.13			$	9.13
Volatility			75.00	%			80.00	%
Risk-free rate			4.10	%			1.30	%
Expected term			4.0				5.0

In order to calculate the probability-adjusted value of the contingent consideration-common stock and contingent consideration-warrants, the Company estimated the probability as of the valuation date of achieving certain milestones, which include regulatory approval for identified products, as well as production and net revenue targets. The probability of achieving the milestone related to net revenues was estimated as of the acquisition date using a Monte Carlo simulation valuation model. Significant inputs other than the fair value assumptions noted above were consistent as of the valuation date. The unobservable significant inputs to the valuation model were as follows:

		December 31, 2022				December 31, 2021
Stock price		$	2.52			$	8.93
Risk-free rate			4.10	%			1.30	%
Expected term			4.0				5.0
Weighted-average cost of capital			27.00	%			27.00	%
Revenue discount rate			9.50	%			9.50	%
Equity volatility			75.00	%			80.00	%
Asset volatility			80.00	%			80.00	%
Revenue volatility			30.00	%			30.00	%

X

- Definition

Tabular disclosure of financial instruments measured at fair value, including those classified in shareholders' equity measured on a recurring or nonrecurring basis. Disclosures include, but are not limited to, fair value measurements recorded and the reasons for the measurements, level within the fair value hierarchy in which the fair value measurements are categorized and transfers between levels 1 and 2. Nonrecurring fair value measurements are those that are required or permitted in the statement of financial position in particular circumstances.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (b)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19279-110258

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2C
-URI https://asc.fasb.org/extlink&oid=126976982&loc=SL7498348-110258

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bb)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3).

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (b)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_FairValueDisclosuresAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration