XML 40 R28.htm IDEA: XBRL DOCUMENT v3.24.3
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
SCHEDULE OF FINANCIAL INSTRUMENT MEASURED ON RECURRING BASIS

 

   As of September 30, 2024   Fair Value Measurements 
       Fair   As of September 30, 2024 
   Amount   Value   Level 1   Level 2   Level 3 
                     
Liabilities:                         
Contingent consideration:                         
Asuragen (1)  $-   $-   $-   $-   $- 
Note payable:                         
BroadOak loan   5,900    5,688    -    -    5,688 
   $5,900   $5,688   $-   $-   $5,688 

 

(1) See Note 9, Other Accrued Expenses

 

   As of December 31, 2023   Fair Value Measurements 
   Carrying   Fair   As of December 31, 2023 
   Amount   Value   Level 1   Level 2   Level 3 
Liabilities:                    
Contingent consideration:                         
Asuragen (1)  $453   $453   $-   $-   $453 
Note payable:                         
BroadOak loan   10,000    9,343    -    -    9,343 
   $10,453   $9,796   $-   $-   $9,796 

 

(1) See Note 9, Other Accrued Expenses
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 BroadOak Loan to September 30, 2024 is as follows:

 

                   Adjustment     
                   to Fair      
   December 31, 2023   Payments   Transferred to Accrued Expenses   Accretion/Interest Accrued  

Value/

Mark to Market

   September 30, 2024 
                         
Asuragen  $                  453   $-   $(487)  $34   $-   $                        - 
                               
BroadOak loans   9,343    (4,100)   -    -    445    5,688 
                               
   $9,796   $(4,100)  $(487)  $34   $445   $5,688