XML 40 R26.htm IDEA: XBRL DOCUMENT v3.22.4
LOAN PAYABLE (Tables)
12 Months Ended
Dec. 31, 2022
LOAN PAYABLE  
Schedule of key assumptions

The Company estimated the fair value of the Warrant using the Black-Scholes model based on the following key assumptions:

Amended Term Loan

Exercise price

    

$

17.95

Common share price on date of issuance

$

19.35

Volatility

184.4

%

Risk-free interest rate

1.44

%

Expected dividend yield

%

Contractual term (in years)

7.00 years

Schedule of loan payable

The loan payable as of December 31, 2022 and 2021, is as follows:

December 31, 

    

December 31,

(in thousands)

2022

 

2021

Loan payable

$

70,000

$

70,000

Add: Accreted Liability of final payment fee

 

6,667

 

5,140

 

76,667

 

75,140

Less: unamortized debt issuance costs

 

(5,532)

 

(7,377)

 

71,135

 

67,763

Less: principal payments

Total loan payable

71,135

67,763

Less: current portion

 

 

(975)

Loan payable non-current

$

71,135

$

66,788