XML 52 R42.htm IDEA: XBRL DOCUMENT v3.23.3
TheraClear Asset Acquisition (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Jan. 31, 2022
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Acquisition of Assets and Liabilities [Abstract]          
Contingent consideration for gross profit from sales       $ 42 $ 0
Assets acquired [Abstract]          
Reduction in contingent consideration adjusted to carrying value of technology intangible asset   $ (5,616)   (5,616)  
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]          
Number of shares issued in connection with asset acquisition (in shares) 358,367        
Milestone payments     $ 500    
Contingent consideration for gross profit from sales   $ 42   42  
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% 4.60%      
Revenue volatility 45.00% 22.00%      
Cost of equity 10.50% 11.00%      
Fair value of contingent consideration   $ 2,964   2,964  
Reduction in contingent consideration adjusted to carrying value of technology intangible asset       $ (5,616)  
TheraClear Corporation [Member] | Technology [Member]          
Assets acquired [Abstract]          
Intangible asset $ 10,182        
Amortization period of intangible assets   10 years   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 500        
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%