XML 47 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combination (Schedule of Components of Purchase Price and Net Assets Acquired) (Details) - Curetis N.V [Member]
9 Months Ended
Sep. 30, 2021
USD ($)
$ / shares
shares
Purchase Price  
Number of shares issued to Curetis N.V | shares 2,028,208
Multiplied by the market value per share of OpGen's common stock | $ / shares $ 2.39 [1]
Total fair value of common stock issued to Curetis N.V shareholders $ 4,847,417
Fair value of replacement stock awards related to precombination service 136,912 [2]
Fair value of convertible notes assumed 1,323,750 [3]
Fair value of EIB debt assumed 15,784,892 [4]
Funds advanced to Curetis GmbH under Interim Facility 4,808,712
Cash and cash equivalents and restricted cash acquired (1,266,849)
Purchase Price $ 25,634,834
[1] The price per share of OpGen’s common stock was based on the closing price as reported on the Nasdaq Capital Market on April 1, 2020.
[2] The fair value of the stock options assumed was determined using the Black-Scholes option pricing model.
[3] To derive the fair value of the convertible notes, the Company estimated the fair value of the convertible notes with and without the derivative liability using a scenario analysis and Monte Carlo simulation.
[4] The fair value of the EIB debt is determined using a discounted cash flow analysis with current applicable rates for similar instruments.