Annual report pursuant to Section 13 and 15(d)

Fair Value (Tables)

v3.23.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value on a recurring basis using level 3 inputs The following table provides information for liabilities measured at fair value on a recurring basis using Level 3 inputs:
December 31, 2022 December 31, 2021
Contingent Consideration:
Current 322,385  — 
Noncurrent 3,309,175  3,048,955 
Total Contingent Consideration $ 3,631,560  $ 3,048,955 
Schedule of fair value unobservable level 3 inputs After the initial valuation, the Company generally uses its best estimate to measure contingent consideration at each subsequent reporting period using the following unobservable Level 3 inputs:
Valuation Technique Unobservable Inputs December 31, 2022 December 31, 2021
Discounted cash flow Payment discount rate 14.7% 13.1%
Bayon Payment period
2023 - 2028
2023 - 2028
Panoptes Payment period
2024 - 2028
2024 - 2028
Jade Payment period 2026 2026
Bayon Probability of Success for payment
17% - 67%
12% - 72%
Panoptes Probability of Success for payment
17% - 36%
17% - 36%
Jade Probability of Success for payment 56% 47%