XML 46 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Considerations (Tables)
6 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value on a recurring basis

    

Fair Value Measurements at December 31, 2022

    

Fair Value at December 31, 

    

    

    

2022

 

(Level 1)

 

(Level 2)

 

(Level 3)

(In thousands)

Liabilities:

Contingent consideration

 

$

389

 

$

 

$

 

$

389

CVR liability

 

810

 

 

 

810

Derivative warrant liabilities

4,155

 

 

 

4,155

Total

$

5,354

 

$

 

$

$

5,354

    

Fair Value Measurements at June 30, 2022

    

Fair Value at June 30, 

    

    

    

2022

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

(In thousands)

Liabilities:

Contingent consideration

$

396

 

$

 

$

 

$

396

CVR liability

578

 

 

 

578

Derivative warrant liabilities

1,796

1,796

Total

$

2,770

 

$

 

$

$

2,770

Schedule of changes in Level 3 inputs

    

CVR

    

Contingent

Derivative

 

Fixed Payment

Liability

Consideration

Warrant Liabilities

 

Arrangement

(In thousands)

Balance as of June 30, 2022

 

$

578

$

396

$

1,796

$

13,051

Included in earnings

 

232

(2)

(3,594)

880

Purchases, issues, sales and settlements:

 

 

 

Issues

 

 

 

 

5,953

 

Settlements

 

 

 

(5)

 

 

(2,050)

Balance as of December 31, 2022

 

$

810

$

389

$

4,155

$

11,881

Schedule of significant assumptions used in valuation

Significant assumptions used in valuing CVRs were as follows:

December 31, 

    

2022

Leveraged Beta

 

0.81

Market risk premium

6.22

%

Risk-free interest rate

5.00

%

Discount

21.25

%

Company specific discount

 

10.00

%

Significant assumptions used in valuing derivative warrant liabilities at issuance date were as follows:

August 9,

    

2022

Expected volatility

 

89.89

%

Equivalent term (years)

4.11

Risk-free rate

3.09

%

Dividend yield

0.00

%

Significant assumptions used in valuing derivative warrant liabilities were as follows:

December 31,

    

2022

Expected volatility

 

96.62

%

Equivalent term (years)

4.09 - 4.69

Risk-free rate

4.02 - 4.11

%

Dividend yield

0.00

%