XML 46 R36.htm IDEA: XBRL DOCUMENT
v3.22.4

Fair Value Considerations (Tables) | 6 Months Ended
--- | ---
Dec. 31, 2022
Fair Value Disclosures [Abstract] |
Schedule of fair value on a recurring basis | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ | ​ | Fair Value Measurements at December 31, 2022
​ |  | Fair Value at December 31, |  | ​ |  | ​ |  | ​
​ | ​ | 2022 |  | (Level 1) |  | (Level 2) |  | (Level 3)
​ | ​ | (In thousands)
Liabilities: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Contingent consideration |  | $ | 389 |  | $ | — |  | $ | — |  | $ | 389
CVR liability |  | ​ | 810 |  | ​ | — |  | ​ | — |  | ​ | 810
Derivative warrant liabilities | ​ | ​ | 4,155 |  | ​ | — |  | ​ | — |  | ​ | 4,155
Total | ​ | $ | 5,354 |  | $ | — |  | $ | — | ​ | $ | 5,354
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ | ​ | Fair Value Measurements at June 30, 2022
​ |  | Fair Value at June 30, |  | ​ |  | ​ |  | ​
​ | ​ | 2022 |  | (Level 1) |  | (Level 2) |  | (Level 3)
​ |  | (In thousands)
Liabilities: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Contingent consideration | ​ | $ | 396 |  | $ | — |  | $ | — |  | $ | 396
CVR liability | ​ | ​ | 578 |  | ​ | — |  | ​ | — |  | ​ | 578
Derivative warrant liabilities | ​ | ​ | 1,796 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 1,796
Total | ​ | $ | 2,770 |  | $ | — |  | $ | — | ​ | $ | 2,770
​ ​
Schedule of changes in Level 3 inputs | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | CVR |  | Contingent | ​ | ​ | Derivative |  | ​ | Fixed Payment
​ | ​ | Liability | ​ | Consideration | ​ | ​ | Warrant Liabilities |  | ​ | Arrangement
​ | ​ | (In thousands)
Balance as of June 30, 2022 |  | $ | 578 | ​ | $ | 396 | ​ | $ | 1,796 | ​ | $ | 13,051
Included in earnings |  | ​ | 232 | ​ | ​ | (2) | ​ | ​ | (3,594) | ​ | ​ | 880
Purchases, issues, sales and settlements: |  |  | ​ | ​ | ​ | ​ | ​ |  | ​ | ​ | ​ | ​
Issues |  |  | — | ​ |  | — | ​ |  | 5,953 | ​ |  | —
Settlements |  |  | — | ​ |  | (5) | ​ |  | — | ​ |  | (2,050)
Balance as of December 31, 2022 |  | $ | 810 | ​ | $ | 389 | ​ | $ | 4,155 | ​ | $ | 11,881
​
Schedule of significant assumptions used in valuation | Significant assumptions used in valuing CVRs were as follows:
​ | ​ | ​ | ​
​ | ​ | December 31,
​ |  | 2022
Leveraged Beta |  | 0.81 | ​
Market risk premium | ​ | 6.22 | %
Risk-free interest rate | ​ | 5.00 | %
Discount | ​ | 21.25 | %
Company specific discount |  | 10.00 | %
​ ​ ​ Significant assumptions used in valuing derivative warrant liabilities at issuance date were as follows:
​ | ​ | ​ | ​
​ | ​ | August 9,
​ |  | 2022
Expected volatility |  | 89.89 | %
Equivalent term (years) | ​ | 4.11 | ​
Risk-free rate | ​ | 3.09 | %
Dividend yield | ​ | 0.00 | %
​ Significant assumptions used in valuing derivative warrant liabilities were as follows:
​ | ​ | ​ | ​
​ | ​ | December 31,
​ |  | 2022
Expected volatility |  | 96.62 | %
Equivalent term (years) | ​ | 4.09 - 4.69 | ​
Risk-free rate | ​ | 4.02 - 4.11 | %
Dividend yield | ​ | 0.00 | %
​ ​

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
- 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 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 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 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, 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://www.xbrl.org/2003/role/disclosureRef -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://www.xbrl.org/2003/role/disclosureRef -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_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration