FINANCIAL INSTRUMENTS | NOTE 7. FINANCIAL INSTRUMENTS Cash and Cash Equivalents The Company’s money market funds are categorized as Level 1 within the fair value hierarchy. As of September 30, and June 30, 2023, the Company’s cash and cash equivalents were as follows: SCHEDULE OF CASH AND CASH EQUIVALENTS AND INVESTMENTS As of September 30, 2023 Cost Unrealized Gain (Loss) Fair Value Cash and Cash Equivalents Cash $ 673,118 $ - - $ 673,118 Level 1: Money market funds 3,255,718 - $ 3,255,718 3,255,718 Total cash and cash equivalents $ 3,928,836 $ - $ 3,255,718 $ 3,928,836 As of June 30, 2023 Cost Unrealized Gain (Loss) Fair Value Cash and Cash Equivalents Cash $ 242,271 $ - - $ 242,271 Level 1: Money market funds 5,376,812 - $ 5,376,812 5,376,812 Total cash and cash equivalents $ 5,619,083 $ - $ 5,376,812 $ 5,619,083 Contingent Consideration As of September 30 and June 30, 2023, the Company’s contingent consideration liabilities related to acquisitions are categorized as Level 3 within the fair value hierarchy. Contingent consideration was valued at the time of acquisitions and at September 30 and June 30, 2023 using unobservable inputs and have included using the Monte Carlo simulation model. This model incorporates revenue volatility, internal rate of return, and a risk-free rate. The development and determination of the unobservable inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company’s management with the assistance of a third-party valuation specialist. THE GLIMPSE GROUP, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) SEPTEMBER 30, 2023 AND 2022 As of September 30, 2023, the Company’s contingent consideration liabilities current and non-current balances were as follows: SCHEDULE OF FAIR VALUE OF CONTINGENT CONSIDERATION As of September 30, 2023 Contingent Consideration at Purchase Date Consideration Paid Changes in Fair Value Fair Value Contingent Consideration Level 3: Contingent consideration, current - S5D $ 2,060,300 $ (1,359,001 ) $ 348,101 $ 1,049,400 $ 1,049,400 Contingent consideration, current - BLI 1,264,200 - 1,240,700 2,504,900 2,504,900 Contingent consideration, current - XRT - (458,931 ) 524,646 65,715 65,715 Total contingent consideration, current portion $ 3,324,500 $ (1,817,932 ) $ 2,113,447 $ 3,620,015 $ 3,620,015 Level 3: Contingent consideration, non-current - S5D $ 7,108,900 $ (2,050,000 ) $ (4,330,400 ) $ 728,500 $ 728,500 Contingent consideration, non-current - BLI 6,060,700 - (3,668,100 ) 2,392,600 2,392,600 Total contingent consideration, net of current portion $ 13,169,600 $ (2,050,000 ) $ (7,998,500 ) $ 3,121,100 $ 3,121,100 A summary of the quantitative significant inputs used to value S5D’s contingent consideration as of September 30, 2023 was: $ 1.84 63.5 15.0 5.3 zero 14.0 A summary of the quantitative significant inputs used to value BLI’s contingent consideration as of September 30, 2023 was: $ 1.84 74.4 15.8 5.1 zero 24.5 12.0 The change in fair value of contingent consideration for S5D and BLI for the three months ended September 30, 2023 was a non-cash gain of approximately $ 1.38 1.32 The change in fair value of contingent consideration for XRT for the three months ended September 30, 2023 reflects the payout to the sellers of XRT for consideration earned in prior periods. This payout was made in September 2023 in the form of Company common stock, fair valued at $ 0.13 0.06 zero 1.0 The range of potential additional contingent consideration related to the previous divestiture of AUGGD assets at September 30, 2023 is zero 0.65 The range of potential additional contingent consideration related to the Pulpo acquisition (see Note 5) at September 30, 2023 is zero 13.0 12.5 0.5 THE GLIMPSE GROUP, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) SEPTEMBER 30, 2023 AND 2022 As of June 30, 2023, the Company’s contingent consideration liabilities current and non-current balances were as follows: As of June 30, 2023 Contingent Consideration at Purchase Date Consideration Paid Changes in Fair Value Fair Value Contingent Consideration Level 3: Contingent consideration, current - S5D $ 2,060,300 $ (1,359,001 ) $ 1,207,501 $ 1,908,800 $ 1,908,800 Contingent consideration, current - BLI 1,264,200 - 1,693,500 2,957,700 2,957,700 Contingent consideration, current - AUGGD - (568,571 ) 568,571 - - Contingent consideration, current - XRT - (331,786 ) 586,077 254,291 254,291 Total contingent consideration, current portion $ 3,324,500 $ (2,259,358 ) $ 4,055,649 $ 5,120,791 $ 5,120,791 Level 3: Contingent consideration, non-current - S5D $ 7,108,900 $ (2,050,000 ) $ (3,807,200 ) $ 1,251,700 $ 1,251,700 Contingent consideration, non-current - BLI 6,060,700 - (2,807,400 ) 3,253,300 3,253,300 Total contingent consideration, net of current portion $ 13,169,600 $ (2,050,000 ) $ (6,614,600 ) $ 4,505,000 $ 4,505,000 A summary of the quantitative significant inputs used to value S5D’s contingent consideration as of June 30, 2023 was: $ 3.56 66.6 15.7 5.1 A summary of the quantitative significant inputs used to value BLI’s contingent consideration as of June 30, 2023 was: $ 3.56 75.6 16.4 4.8 The change in fair value of contingent consideration for S5D and BLI for the three months ended September 30, 2022 was a non-cash expense of approximately $ 2.24 0.17 0.20 |