XML 61 R28.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value of Financial Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Summary of Fair Value of Financial Assets by Level within Fair Value Hierarchy

The following table sets forth the fair value of the Company’s financial assets by level within the fair value hierarchy (in thousands):

 

 

 

As of December 31, 2023

 

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

$

1,337

 

 

$

1,337

 

 

$

-

 

 

$

-

 

Total Financial Assets

 

$

1,337

 

 

$

1,337

 

 

$

-

 

 

$

-

 

 

 

 

As of December 31, 2022

 

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

$

3,975

 

 

$

3,975

 

 

$

-

 

 

$

-

 

Total Financial Assets

 

$

3,975

 

 

$

3,975

 

 

$

-

 

 

$

-

 

 

 

 

As of December 31, 2023

 

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities - public warrants

 

$

2,275

 

 

$

-

 

 

$

-

 

 

$

2,275

 

Warrant liabilities - private placement warrants

 

 

76

 

 

 

-

 

 

 

-

 

 

 

76

 

Total Financial Liabilities

 

$

2,351

 

 

$

-

 

 

$

-

 

 

$

2,351

 

 

Summary of Key Inputs into Valuation Models Used to Estimate Fair Value of Warrant Liabilities

The key inputs into the respective valuation models used to estimate the fair value of the warrant liabilities were as follows during the year ended December 31, 2023:

 

 

 

 

 

 

 

Public Warrants

 

 

Private Placement Warrants

 

 

Total

 

Warrant liabilities as of January 1, 2023

 

$

-

 

 

$

-

 

 

$

-

 

Issuance of warrants

 

 

4,325

 

 

 

132

 

 

 

4,457

 

Change in fair value

 

 

(2,050

)

 

 

(56

)

 

 

(2,106

)

Warrant liabilities as of December 31, 2023

 

$

2,275

 

 

$

76

 

 

$

2,351

 

 

Summary of Changes in Fair Value of Company's Warrant Liabilities that is Recognized in Change in Fair Value of Warrant Liabilities in Accompanying Statements of Operations and Comprehensive Loss

The following table summarizes the changes in fair value of the Company’s warrant liabilities that is recognized in the change in fair value of the warrant liabilities in the accompanying statements of operations and comprehensive loss during the year-ended December 31, 2023 (in thousands):

 

 

 

 

 

 

Public Warrants

 

 

Private Placement Warrants

 

 

Low

 

 

High

 

 

Low

 

 

Risk-free interest rate

 

 

3.81

%

 

 

5.42

%

 

 

3.81

%

 

Volatility

 

 

99

%

 

 

113

%

 

 

102

%

 

Dividend yield

 

 

0

%

 

 

0

%

 

 

0

%

 

Expected term (years)

 

 

0.75

 

 

 

5.01

 

 

 

0.75

 

 

Share price

 

$

0.665

 

 

$

0.094

 

 

$

0.665