XML 51 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Considerations (Tables)
9 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of fair value on a recurring basis

    

Fair Value Measurements at March 31, 2023

    

Fair Value at March 31, 

    

    

    

2023

 

(Level 1)

 

(Level 2)

 

(Level 3)

(In thousands)

Liabilities:

Contingent consideration

 

$

 

$

 

$

 

$

CVR liability

 

465

 

 

 

465

Derivative warrant liabilities

1,582

 

 

 

1,582

Total

$

2,047

 

$

 

$

$

2,047

    

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

 

(113)

(391)

(6,167)

1,202

Purchases, issues, sales and settlements:

 

 

 

Issues

 

 

 

 

5,953

 

Settlements

 

 

 

(5)

 

 

(3,575)

Balance as of March 31, 2023

 

$

465

$

$

1,582

$

10,678

Schedule of significant assumptions used in valuation

Significant assumptions used in valuing CVRs were as follows:

March 31, 

    

2023

Leveraged Beta

 

0.82

Market risk premium

6.35

%

Risk-free interest rate

4.79

%

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:

March 31,

    

2023

Expected volatility

 

75.51

%

Equivalent term (years)

3.84 - 4.44

Risk-free rate

3.65 - 3.73

%

Dividend yield

0.00

%