XML 43 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Fair Value of Financial Assets and Liabilities

The following tables present information about the fair value of the Company’s financial assets and liabilities as of June 30, 2023 and December 31, 2022 and indicate the level of the fair value hierarchy utilized to determine such fair values:

 

 

 

Fair Value Measurements as of June 30, 2023 Using:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market mutual funds

 

$

36,265

 

 

$

—

 

 

$

—

 

 

$

36,265

 

 

 

$

36,265

 

 

$

—

 

 

$

—

 

 

$

36,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

—

 

 

$

—

 

 

$

20,305

 

 

$

20,305

 

Embedded derivatives

 

 

—

 

 

 

—

 

 

 

1,240

 

 

 

1,240

 

 

 

$

—

 

 

$

—

 

 

$

21,545

 

 

$

21,545

 

 

 

 

 

Fair Value Measurements as of December 31, 2022 Using:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit—restricted cash

 

$

—

 

 

$

1,013

 

 

$

—

 

 

$

1,013

 

Money market mutual funds

 

 

90,984

 

 

 

—

 

 

 

—

 

 

 

90,984

 

 

 

$

90,984

 

 

$

1,013

 

 

$

—

 

 

$

91,997

 

Warrant Liability  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Key Inputs into Valuation Models The key inputs into the valuation models were as follows:

 

 

Three Months Ended

 

 

June 30, 2023

Risk-free interest rate

 

3.9%

Correlated random variable

 

(0.3)

Expected volatility - revenue

 

45.0%

Expected volatility - equity

 

90.0%

Vesting dates

 

6/15/2023
1/1/2024
1/1/2025

Simulated stock price

 

$1.01

Embedded Derivatives  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Key Inputs into Valuation Models The key inputs into the valuation models for both the with and without were as follows:

 

 

Three Months Ended

 

 

June 30, 2023

Risk-free interest rate

 

3.9%

Correlated random variable

 

(0.3)

Expected volatility - revenue

 

45.0%

Expected volatility - equity

 

90.0%

Revenue discount rate

 

11.3%

Discount rate

 

17.0%