XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.3
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2023
Business Acquisition [Line Items]  
Schedule of Fair Value of Contingent Consideration Liability

The following table shows the Insight Merger Date contractual payment amounts, as applicable, and the corresponding fair value of each respective Contingent Consideration liability:

 

   Contractual   Fair Value on the 
   Value   Merger Date 
   (In thousands) 
Milestone 1  $1,500   $1,340 
Milestone 2   3,000    1,830 
Milestone 3 (a)   1,500    770 
Royalty 1 (b)   See(b)    5,980 
Royalty 2 (b)   See(b)    1,210 
Total  $6,000   $11,130 

 

(a) Indicates the maximum payable if the Milestone is achieved.
   
(b) As defined, Royalty Payments are based on a percentage of future revenues of DetermaIO and Pharma Services over their respective useful life, accordingly there is no fixed contractual value for the Royalty Contingent Consideration.
Insight Merger [Member]  
Business Acquisition [Line Items]  
Schedule of Contingent Consideration, Measured at Fair Value

The following tables reflect the activity for the Insight Contingent Consideration measured at fair value using Level 3 inputs:

 

   Fair Value 
   (In thousands) 
Balance at December 31, 2021  $7,060 
Change in estimated fair value   420 
Balance at September 30, 2022  $7,480 
      
Balance at December 31, 2022  $5,370 
Change in estimated fair value   (3,080)
Balance at September 30, 2023  $2,290 

Chronix Merger [Member]  
Business Acquisition [Line Items]  
Schedule of Contingent Consideration, Measured at Fair Value

The following tables reflect the activity for the Chronix Contingent Consideration measured at fair value using Level 3 inputs:

 

   Fair Value 
   (In thousands) 
Balance at December 31, 2021  $69,621 
Change in estimated fair value   (17,577)
Balance at September 30, 2022  $52,044 
      
Balance at December 31, 2022  $40,292 
Change in estimated fair value   (13,867)
Balance at September 30, 2023  $26,425