XML 36 R24.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2023.

 

 

As of June 30, 2023

 

 

Fair Value Measurements
As of June 30, 2023

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds in Cash Equivalents

 

$

1,053,416

 

 

$

1,053,416

 

 

$

1,053,416

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marathon Convertible Notes

 

 

13,078,200

 

 

 

13,078,200

 

 

 

 

 

 

 

 

 

13,078,200

 

SWK Loans

 

 

17,986,848

 

 

 

17,986,848

 

 

 

 

 

 

 

 

 

17,986,848

 

 

 

$

31,065,048

 

 

$

31,065,048

 

 

$

 

 

$

 

 

$

31,065,048

 

 

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marathon 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

 

 

June 30, 2023

 

Marathon Convertible Notes

 

$

6,360,600

 

 

$

 

 

$

(409,233

)

 

$

 

 

$

7,126,833

 

(1)

$

13,078,200

 

SWK Loans

 

 

5,567,231

 

 

 

7,000,000

 

 

 

(1,189,862

)

 

 

 

 

 

6,609,479

 

(2)

 

17,986,848

 

 

 

$

11,927,831

 

 

$

7,000,000

 

 

$

(1,599,095

)

 

$

 

 

$

13,736,312

 

 

$

31,065,048

 

 

(1) The Adjustment to Fair Value for the Marathon Convertible Notes during the six months ended June 30, 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.

(2) The Adjustment to Fair Value for the SWK Loans during the six months ended June 30, 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.

Schedule of Change in Fair Value of Pre-Modification And Post-Modification

 

 

For the Three Months
Ended June 30, 2023

 

 

For the Six Months
Ended June 30, 2023

 

Activity recorded as change in fair value gain (loss), SWK Loans

 

 

 

 

 

 

Loss from change in fair value from December 31, 2022 to date of modification

 

$

 

 

$

(299,923

)

Loss from change in fair value from date of modification to June 30, 2023

 

 

(1,797,294

)

 

 

(3,599,362

)

Loss from extinguishment of debt related to increase in post-modification cashflows

 

 

 

 

 

(2,710,194

)

Total change in fair value recognized, SWK Loans

 

 

(1,797,294

)

 

 

(6,609,479

)

 

 

 

 

 

 

 

Activity recorded as change in fair value gain (loss), Marathon Convertible Note

 

 

 

 

 

 

Gain from change in fair value from December 31, 2022 to date of modification

 

$

 

 

$

498,600

 

Loss from change in fair value from date of modification to June 30, 2023

 

 

(1,686,033

)

 

 

(2,616,633

)

Loss from extinguishment of debt related to increase in post-modification cashflows

 

 

 

 

 

(5,008,800

)

Total change in fair value recognized, Marathon Convertible Note

 

 

(1,686,033

)

 

 

(7,126,833

)

 

 

 

 

 

 

 

Total change in fair value recognized during the three and six months ended June 30, 2023

 

$

(3,483,327

)

 

$

(13,736,312

)