XML 53 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisition of TheraClear Assets (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Jan. 31, 2022
Mar. 31, 2022
Acquisition of Assets and Liabilities [Abstract]    
Aggregate value of common stock issued in connection with asset acquisition   $ 500
Maximum [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Future earnout milestone payments $ 500  
Future milestone payments 3,000  
Maximum [Member] | Domestic [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Future royalty payments 500  
TheraClear Corporation [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Upfront cash payment $ 500  
Number of shares issued in connection with asset acquisition (in shares) 358,367  
Aggregate value of common stock issued in connection with asset acquisition $ 500  
Consideration [Abstract]    
Cash payment 500  
Common stock issued 500  
Transaction costs 131  
Contingent consideration 9,122  
Total consideration 10,253  
Assets acquired [Abstract]    
Inventories 71  
Total assets acquired $ 10,253  
Weighted average cost of capital 14.50%  
Revenues for the royalty rate 15.00%  
Risk free rate of return 1.60%  
Revenue volatility 45.00%  
Cost of equity 10.50%  
TheraClear Corporation [Member] | Technology [Member]    
Assets acquired [Abstract]    
Intangible asset $ 10,182  
Amortization period of intangible assets   10 years
TheraClear Corporation [Member] | Foreign [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Percentage of gross profit for future royalty payments for subsequent period 25.00%  
Subsequent period of gross profit for future royalty payments   4 years
TheraClear Corporation [Member] | Minimum [Member] | Domestic [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Percentage of gross profit for future royalty payments for subsequent period 10.00%  
TheraClear Corporation [Member] | Maximum [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Future earnout milestone payments $ 3,000  
Future milestone payments 1,000  
TheraClear Corporation [Member] | Maximum [Member] | Domestic [Member]    
Acquisition of Assets and Liabilities [Abstract]    
Future royalty payments $ 20,000  
Percentage of gross profit for future royalty payments for subsequent period 20.00%