XML 36 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value

The following table presents the Company’s assets and liabilities that are measured and recognized at fair value on a recurring basis classified under the appropriate level of the fair value hierarchy as of March 31, 2023.

 

 

As of March 31, 2023

 

 

Fair Value Measurements
As of March 31, 2023

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds in Cash Equivalents

 

$

5,879,977

 

 

$

5,879,977

 

 

$

5,879,977

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Convertible Notes

 

 

11,392,167

 

 

 

11,392,167

 

 

 

 

 

 

 

 

 

11,392,167

 

SWK Loans

 

 

17,057,110

 

 

 

17,057,110

 

 

 

 

 

 

 

 

 

17,057,110

 

 

 

$

28,449,277

 

 

$

28,449,277

 

 

$

 

 

$

 

 

$

28,449,277

 

 

 

 

As of December 31, 2022

 

 

Fair Value Measurements
As of December 31, 2022

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds in Cash Equivalents

 

$

1,829,218

 

 

$

1,829,218

 

 

$

1,829,218

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Convertible Notes

 

 

6,360,600

 

 

 

6,360,600

 

 

 

 

 

 

 

 

 

6,360,600

 

SWK Loans

 

 

5,567,231

 

 

 

5,567,231

 

 

 

 

 

 

 

 

 

5,567,231

 

 

 

$

11,927,831

 

 

$

11,927,831

 

 

$

 

 

$

 

 

$

11,927,831

 

Schedule of Change in Fair Value

 

 

December 31, 2022

 

 

Loan Received

 

 

Payments

 

 

Accretion/ Interest Accrued

 

 

Adjustment to Fair Value Mark to Market

 

 

March 31, 2023

 

Marathon Convertible Notes (1)

 

$

6,360,600

 

 

$

 

 

$

 

 

$

96,165

 

 

$

5,344,635

 

(2)

$

11,801,400

 

SWK Loans

 

 

5,567,231

 

 

 

7,000,000

 

 

 

(322,306

)

 

 

 

 

 

4,812,185

 

(3)

 

17,057,110

 

 

 

$

11,927,831

 

 

$

7,000,000

 

 

$

(322,306

)

 

$

96,165

 

 

$

10,156,820

 

 

$

28,858,510

 

(1) Marathon Convertible Notes were recorded as $0.4 million in accrued interest expenses and $11.4 million in convertible note payable, at fair value in the Company’s balance sheet at March 31, 2023.

(2) The Adjustment to Fair Value for the Marathon Convertible Notes during the three months ended March 31, 2023, includes $5.0 million of increase in the post-modification cash flows of the instrument, which was recognized as a loss on extinguishment during the period.

(3) The Adjustment to Fair Value for the SWK Loans during the three months ended March 31, 2023, includes $2.7 million of increase in the post-modification cash flows of the instrument, which was recognized as a loss on extinguishment during the period.

 

 

 

December 31, 2021

 

 

Loan Received

 

 

Payments

 

 

Accretion/ Interest Accrued

 

 

Adjustment to Fair Value Mark to Market

 

 

March 31, 2022

 

Marathon Convertible Notes

 

$

 

 

$

6,000,000

 

 

$

 

 

$

 

 

$

962,400

 

 

$

6,962,400

 

SWK Loans

 

 

 

 

 

6,172,969

 

 

 

 

 

 

 

 

 

 

 

 

6,172,969

 

 

 

$

 

 

$

12,172,969

 

 

$

 

 

$

 

 

$

962,400

 

 

$

13,135,369