XML 30 R19.htm IDEA: XBRL DOCUMENT v3.20.2
Other Agreements
9 Months Ended
Sep. 30, 2020
Other Agreements [Abstract]  
Other Agreements

Note 10. Other Agreements

NuvoGen Obligation

Pursuant to the Company’s asset purchase agreement with NuvoGen Research, LLC (“NuvoGen”), as amended, the Company is obligated to pay NuvoGen the greater of $400,000 or 6% of annual revenue until the obligation is paid in full. In addition to fixed quarterly payments of $100,000, revenue-based payments of less than $0.1 million and approximately $0.2 million were payable as of September 30, 2020 and December 31, 2019, respectively. There have been no significant modifications to the terms and conditions of the Company’s NuvoGen obligation since the disclosures made in Part II, Item 8, Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K, filed with the SEC on March 25, 2020.

 

Remaining minimum payments to be made in 2020 include $6,626 of revenue-based payments payable as of September 30, 2020 and the fourth quarter 2020 minimum payment. Minimum payments to be made in 2021 include an estimate of additional revenue-based payments to be made in the first, second and third quarters of 2021 relating to revenue generated in the fourth quarter of 2020 and in the first and second quarters of 2021, estimated using revenue generated in the same quarters in 2019 and 2020. Minimum payments for the remaining periods include only the minimum quarterly payments to be made in each period. Actual payments could vary from what is shown in the table, to the extent that 6% of the Company’s annual revenue in 2021 and beyond exceeds $400,000.

 

The remaining minimum payments to be made to NuvoGen as of September 30, 2020 are as follows for each fiscal year:

 

2020

 

$

106,626

 

2021

 

 

639,323

 

2022

 

 

400,000

 

2023

 

 

400,000

 

2024

 

 

400,000

 

2025 and beyond

 

 

3,073,428

 

Total NuvoGen obligation payments

 

 

5,019,377

 

Plus interest accretion

 

 

82,540

 

Total NuvoGen obligation, net

 

$

5,101,917

 

 

The Company has recorded the obligation at the estimated present value of the future payments using a discount rate of 2.5%, the Company’s estimate of its effective borrowing rate for similar obligations. The unamortized debt discount was $(82,540) and $(92,311) at September 30, 2020 and December 31, 2019, respectively. Discount accreted during the three and nine months ended September 30, 2020 was $(3,115) and $(9,771), respectively, compared with $(3,790) and $(10,273) for the three and nine months ended September 30, 2019, respectively.

 

Other Agreements

There have been no significant modifications or financial events relating to the development agreement entered into by the Company with Illumina, Inc. since the disclosures made in Part II, Item 8, Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K, filed with the SEC on March 25, 2020.