XML 42 R34.htm IDEA: XBRL DOCUMENT
v3.19.2

Fair Value Considerations (Tables) | 12 Months Ended
--- | ---
Jun. 30, 2019
Fair Value Disclosures [Abstract] |
Schedule of fair value on a recurring basis |
|  |  |  |  | Fair Value Measurements at June 30, 2019 |
|  | Fair Value at June 30, 2019 |  |  | Quoted Priced in Active Markets for Identical Assets (Level 1) |  |  | Significant Other Observable Inputs(Level 2) |  |  | Significant Unobservable Inputs(Level 3) |
Recurring: |  |  |  |  |  |  |  |  |  |  |  |
Warrant derivative liability |  |  | 13,000 |  |  | $ | - |  |  | $ | - |  |  | $ | 13,000 |
Contingent consideration |  |  | 23,326,000 |  |  | $ | - |  |  | $ | - |  |  | $ | 23,326,000 |
|  |  | 23,339,000 |  |  |  | - |  |  |  | - |  |  |  | 23,339,000 |
|  |  |  |  | Fair Value Measurements at June 30, 2018 |
|  | Fair Value at June 30, 2018 |  |  | Quoted Priced in Active Markets for Identical Assets (Level 1) |  |  | Significant Other Observable Inputs(Level 2) |  |  | Significant Unobservable Inputs(Level 3) |
Recurring: |  |  |  |  |  |  |  |  |  |  |  |
Warrant derivative liability |  |  | 94,000 |  |  | $ | - |  |  | $ | - |  |  | $ | 94,000 |
Contingent consideration |  |  | 4,694,000 |  |  | $ | - |  |  | $ | - |  |  | $ | 4,694,000 |
|  |  | 4,788,000 |  |  |  | - |  |  |  | - |  |  |  | 4,788,000 |
Schedule of significant assumptions in valuing the warrant derivative liability |
|  | As of June 30, 2019 |  |  | As of June 30, 2018 |  |  | At Issuance |
Warrant Derivative Liability |  |  |  |  |  |  |  |  |
Volatility |  |  | 163.2 | % |  |  | 173.4 | % |  |  | 188.0 | %
Equivalent term (years) |  |  | 3.13 |  |  |  | 4.13 |  |  |  | 5.00 |
Risk-free interest rate |  |  | 1.71 | % |  |  | 2.69 | % |  |  | 1.83 | %
Dividend yield |  |  | 0.00 | % |  |  | 0.00 | % |  |  | 0.00 | %
Schedule of reconciliation of changes in the warrant derivative liability |
|  | Liability Classified Warrants |
Balance as of June 30, 2017 |  | $ | - |
Warrant issuances |  |  | 4,118,000 |
Warrant exercises |  |  | (40,000 | )
Change in fair value included in earnings |  |  | (3,984,000 | )
Balance as of June 30, 2018 |  | $ | 94,000 |
Change in fair value included in earnings |  |  | (81,000 | )
Balance as of June 30, 2019 |  | $ | 13,000 |
Schedule of changes in the contingent consideration |
|  | Contingent Consideration |
Balance as of June 30, 2016 |  | $ | 3,869,000 |
Increase due to purchase of assets |  |  | 1,927,000 |
Increase due to accretion |  |  | 306,000 |
Increase due to remeasurement |  |  | 2,256,000 |
Decrease due to impairment |  |  | (710,000 | )
Balance as of June 30, 2017 |  | $ | 7,648,000 |
Increase due to purchase of assets |  |  | 2,846,000 |
Increase due to accretion |  |  | 801,000 |
Decrease due to contractual payment |  |  | (266,000 | )
Decrease due to remeasurement |  |  | (6,335,000 | )
Balance as of June 30, 2018 |  | $ | 4,694,000 |
Increase due to purchase of assets |  |  | 8,833,000 |
Increase due to accretion |  |  | 516,000 |
Decrease due to contractual payment |  |  | (548,000 | )
Increase due to remeasurement |  |  | 9,831,000 |
Balance as of June 30, 2019 |  | $ | 23,326,000 |
Schedule of assumption for valuing contingent consideration |
|  | As of June 30, 2019 |  |  | As of June 30, 2018 |
Natesto |  |  |  |  |  |
Relevered Beta |  |  | 0.83 |  |  |  | 0.99 |
Maket risk premium |  |  | 5.50 | % |  |  | 5.50 | %
Risk-free interest rate |  |  | 3.50 | % |  |  | 4.00 | %
Discount |  |  | 10.20 | % |  |  | 10.40 | %
|  | As of June 30, 2019 |  |  | As of June 30, 2018 |
ZolpiMist |  |  |  |  |  |
Relevered Beta |  |  | 1.16 |  |  |  | 1.07 |
Maket risk premium |  |  | 5.50 | % |  |  | 5.00 | %
Risk-free interest rate |  |  | 3.50 | % |  |  | 3.50 | %
Discount |  |  | 10.20 | % |  |  | 10.40 | %
|  | As of June 30, 2019 |  |  | At Issuance |
Tuzistra |  |  |  |  |  |
Relevered Beta |  |  | 1.19 |  |  |  | 1.49 |
Maket risk premium |  |  | 5.50 | % |  |  | 5.00 | %
Risk-free interest rate |  |  | 3.50 | % |  |  | 3.50 | %
Discount |  |  | 20.20 | % |  |  | 20.40 | %

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 http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum: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

X
- Definition Tabular disclosure of liabilities, 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). Where the quoted price in an active market for the identical liability is not available, the Level 1 input is the quoted price of an identical liability when traded as an asset. + 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 http://asc.fasb.org/extlink&oid=117815213&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 http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + 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 (c) -URI http://asc.fasb.org/extlink&oid=117815213&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 http://asc.fasb.org/extlink&oid=117815213&loc=d3e19279-110258 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assumption used to determine benefit obligation and net periodic benefit cost of defined benefit plan. Includes, but is not limited to, discount rate, rate of compensation increase, expected long-term rate of return on plan assets and interest crediting rate. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 715 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (k) -URI http://asc.fasb.org/extlink&oid=118255775&loc=d3e1928-114920 + Details
Name: | us-gaap_ScheduleOfAssumptionsUsedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of contingent payment arrangements including the terms that will result in payment and the accounting treatment that will be followed if such contingencies occur, including the potential impact on earnings per share if contingencies are to be settled in common stock of the entity. The description also may include the period over which amounts are expected to be paid, and changes in the amount since the previous reporting period. This also includes contingent options and commitments. + References No definition available. + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionContingentConsiderationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration