XML 45 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurement (Tables)
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis

The Company’s assets and liabilities measured at fair value on a recurring basis at June 30, 2020 consisted of the following:

 

 

Fair Value Measurement at June 30, 2020

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

 

$

38,011,208

 

 

$

38,011,208

 

 

$

 

 

$

 

Short-term investments

 

 

15,484,402

 

 

 

 

 

 

15,484,402

 

 

 

 

Contingent consideration

 

 

16,390,000

 

 

 

 

 

 

 

 

 

16,390,000

 

Warrant liability

 

 

10,000

 

 

 

 

 

 

 

 

 

10,000

 

The Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2019 consisted of the following:

 

 

Fair Value Measurement at December 31, 2019

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents - money market funds

 

$

8,034,640

 

 

$

8,034,640

 

 

$

 

 

$

 

Short-term investments

 

 

28,277,386

 

 

 

 

 

 

28,277,386

 

 

 

 

Contingent consideration

 

 

2,750,000

 

 

 

 

 

 

 

 

 

2,750,000

 

Warrant liability

 

 

10,000

 

 

 

 

 

 

 

 

 

10,000

 

Schedule of Short Term Investments Short-term investments had quoted prices at June 30, 2020 as shown below:

 

 

June 30, 2020

 

 

 

Amortized Cost

 

 

Unrealized Gain (Loss)

 

 

Market Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate of deposit

 

$

5,000,000

 

 

$

 

 

$

5,000,000

 

Financial and corporate debt securities

 

 

10,475,942

 

 

 

8,460

 

 

 

10,484,402

 

Total

 

$

15,475,942

 

 

$

8,460

 

 

$

15,484,402

 

 

Schedule of Reconciliation of Beginning and Ending Balance of Contingent Consideration Liability

The fair value of contingent payments classified as a liability was based on the regulatory milestones described in Note 3 and estimated using the Monte Carlo simulation valuation model with Level 3 inputs. The following table is a reconciliation of the beginning and ending balance of contingent consideration liability:

Balance at December 31, 2019

$

2,750,000

 

Change in fair value

 

13,640,000

 

Balance at June 30, 2020

$

16,390,000

 

Summary of Assumptions Used to Estimate Fair Value of Contingent Payments

The assumptions used to estimate the fair value of contingent payments that are classified as a liability at June 30, 2020 include the following significant unobservable inputs:

Unobservable input

 

Value or Range

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Expected volatility

 

112.9%

 

 

112.9%

 

Risk-free interest rate

 

0.16%

 

 

0.16%

 

Cost of capital

 

30.0%

 

 

30.0%

 

Discount for lack of marketability

 

14%-22%

 

 

18.0%

 

Probability of payment

 

52%-83%

 

 

76%

 

Projected year of payment

 

2020-2022

 

 

2020