SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS |
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS
|
|
As
of September 30, 2021 |
|
|
Fair
Value Measurements |
|
|
|
Carrying |
|
|
Fair |
|
|
As
of September 30, 2021 |
|
|
|
Amount |
|
|
Value |
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asuragen
(1) |
|
$ |
2,136 |
|
|
$ |
2,136 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,136 |
|
Other long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant
liability (2) |
|
|
158 |
|
|
|
158 |
|
|
|
- |
|
|
|
- |
|
|
|
158 |
|
|
|
$ |
2,294 |
|
|
$ |
2,294 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,294 |
|
|
|
As
of December 31, 2020 |
|
|
Fair
Value Measurements |
|
|
|
Carrying |
|
|
Fair |
|
|
As
of December 31, 2020 |
|
|
|
Amount |
|
|
Value |
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asuragen
(1) |
|
$ |
2,216 |
|
|
$ |
2,216 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,216 |
|
Other long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant
liability (2) |
|
|
21 |
|
|
|
21 |
|
|
|
- |
|
|
|
- |
|
|
|
21 |
|
|
|
$ |
2,237 |
|
|
$ |
2,237 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,237 |
|
(1)(2)
See Note 9, Accrued Expenses and Long-Term Liabilities
(1) |
See Note 9, Accrued Expenses and Long-Term Liabilities |
(2) |
See Note 9, Accrued Expenses and Long-Term Liabilities |
|
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS
|
|
As
of December 31, 2020 |
|
|
Fair
Value Measurements |
|
|
|
Carrying |
|
|
Fair |
|
|
As
of December 31, 2020 |
|
|
|
Amount |
|
|
Value |
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asuragen
(1) |
|
$ |
2,216 |
|
|
$ |
2,216 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,216 |
|
Other long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant
liability (2) |
|
|
21 |
|
|
|
21 |
|
|
|
- |
|
|
|
- |
|
|
|
21 |
|
|
|
$ |
2,237 |
|
|
$ |
2,237 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,237 |
|
|
|
As
of December 31, 2019 |
|
|
Fair Value Measurements |
|
|
|
Carrying |
|
|
Fair |
|
|
As
of December 31, 2019 |
|
|
|
Amount |
|
|
Value |
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asuragen
(1) |
|
$ |
2,893 |
|
|
$ |
2,893 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,893 |
|
Other long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant
liability (2) |
|
|
82 |
|
|
|
82 |
|
|
|
- |
|
|
|
- |
|
|
|
82 |
|
|
|
$ |
2,975 |
|
|
$ |
2,975 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,975 |
|
|
SCHEDULE OF FAIR VALUE, ASSETS MEASURED ON RECURRING BASIS, UNOBSERVABLE INPUT RECONCILIATION |
A
roll forward of the carrying value of the Contingent Consideration Liability and the 2017 Underwriters’ Warrants to September 30,
2021 is as follows:
SCHEDULE OF FAIR VALUE, ASSETS MEASURED ON RECURRING BASIS, UNOBSERVABLE INPUT RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
Cancellation
of
Obligation/
|
|
|
Adjustment
to Fair Value/
|
|
|
|
|
|
|
December
31, 2020 |
|
|
Payments |
|
|
Accretion |
|
|
Conversions
Exercises |
|
|
Mark
to Market |
|
|
September
30,
2021 |
|
|
|
(unaudited) |
|
Contingent consideration
liability |
|
$ |
2,216 |
|
|
$ |
(398 |
) |
|
$ |
375 |
|
|
$ |
- |
|
|
$ |
(57 |
) |
|
$ |
2,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriters
Warrants |
|
|
21 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
137 |
|
|
|
158 |
|
|
|
$ |
2,237 |
|
|
$ |
(398 |
) |
|
$ |
375 |
|
|
$ |
- |
|
|
$ |
80 |
|
|
$ |
2,294 |
|
|
SCHEDULE
OF FAIR VALUE, ASSETS MEASURED ON RECURRING BASIS, UNOBSERVABLE INPUT RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
Cancellation |
|
|
Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of
Obligation/ |
|
|
to
Fair Value/ |
|
|
|
|
|
|
December 31,
2019 |
|
|
Payments |
|
|
Accretion |
|
|
Conversions
Exercises
|
|
|
Mark
to
Market
|
|
|
December 31,
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asuragen |
|
$ |
2,893 |
|
|
$ |
(737 |
) |
|
$ |
549 |
|
|
$ |
- |
|
|
$ |
(489 |
) |
|
$ |
2,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriters
Warrants |
|
|
82 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(61 |
) |
|
|
21 |
|
|
|
$ |
2,975 |
|
|
$ |
(737 |
) |
|
$ |
549 |
|
|
$ |
- |
|
|
$ |
(550 |
) |
|
$ |
2,237 |
|
|