Annual report pursuant to Section 13 and 15(d)

Fair Value (Tables)

v3.22.2
Fair Value (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value  
Schedule of fair value on a recurring basis using level 3 inputs

    

December 31, 2021

    

December 31, 2020

Contingent Consideration:

Current

 

 

Noncurrent

 

3,048,955

 

2,547,074

Total Contingent Consideration

$

3,048,955

$

2,547,074

Schedule of fair value unobservable level 3 inputs

    

Valuation Technique

    

Unobservable Inputs

    

2021 Range

    

2020 Range

 

 

Discounted cash flow

 

Payment discount rate

13.1

%

12.6

%

Bayon

 

Payment period

2023 - 2028

 

Panoptes

 

Payment period

2024 - 2028

 

2023 - 2025

Jade

Payment period

2026

2026

Bayon

Probability of Success for payment

12% - 72%

Panoptes

Probability of Success for payment

17% - 36%

20% - 45%

Jade

 

Probability of Success for payment

47

%

45

%