XML 43 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Earn-Out Milestone Liability (Tables)
 6 Months Ended
Jun. 30, 2021
Earn-out Milestone Liability  
Schedule of Changes in Earn-out Milestone Liability

The following is a summary of the changes in the earn-out milestone liability for the six-month period ended June 30, 2021:

 

      
Balance at January 1, 2021  $(7,018,000)
Non-cash loss from the change in fair value   (70,000)
Balance at June 30, 2021  $(7,088,000)
Schedule of Risk Adjustment Assessment

The following is a schedule of the Company’s risk-adjustment assessment of each milestone:

 

Date 

Risk-adjustment Assessment

of Achieving Each Milestone

   Discount Rate  

Estimated Time

to Achieve

            
June 30, 2021   80%   9%  0.42 to 1.42 years
March 31, 2021   80%   9%  0.29 to 1.29 years
December 31, 2020   80%   9%  0.54 to 1.54 years
              
June 30, 2020   80%   9%  0.54 to 1.54 years
March 31, 2020   80%   9%  1.04 to 2.04 years
December 31, 2019   80%   9%  1.12 to 2.12 years