XML 40 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value

The following table presents the Company’s assets and liabilities that are measured and recognized at fair value on a recurring basis classified under the appropriate level of the fair value hierarchy as of December 31, 2022.

 

 

As of December 31, 2022

 

 

Fair Value Measurements
As of December 31, 2022

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds in Cash Equivalents

 

$

1,829,218

 

 

$

1,829,218

 

 

$

1,829,218

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marathon Convertible Notes

 

$

6,360,600

 

 

$

6,360,600

 

 

$

 

 

$

 

 

$

6,360,600

 

Original Term Loan

 

$

5,567,231

 

 

$

5,567,231

 

 

$

 

 

$

 

 

$

5,567,231

 

 

 

$

11,927,831

 

 

$

11,927,831

 

 

$

 

 

$

 

 

$

11,927,831

 

Schedule of Change in Debt Fair Value

The following table describes changes in debt recorded at fair value in the Company’s financial statements for the year ended December 31, 2022.

 

 

December 31, 2021

 

 

Loan Received

 

 

Payments

 

 

Accrued interest expense

 

 

Adjustment to Fair Value Mark to Market

 

 

December 31, 2022

 

Marathon Convertible Notes (1)

 

$

 

 

$

6,000,000

 

 

$

 

 

$

313,068

 

 

$

47,532

 

 

$

6,360,600

 

Original Term Loan

 

 

 

 

 

6,172,969

 

 

 

 

 

 

 

 

 

(605,738

)

 

 

5,567,231

 

 

 

$

 

 

$

12,172,969

 

 

$

 

 

$

313,068

 

 

$

(558,206

)

 

$

11,927,831

 

(1) Marathon Convertible Notes were recorded as $0.3 million in accrued interest expenses and $6.0 million in convertible note payable, at fair value in the Company’s balance sheet at December 31, 2022.