XML 77 R65.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements, Embedded Conversion Option (Details) - Level 3 [Member] - Embedded Conversion Option [Member]
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Nov. 30, 2022
$ / shares
Aug. 31, 2022
$ / shares
Dec. 31, 2022
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
$ / shares
Fair Value, Embedded Conversion Option [Abstract]        
Beginning balance | $     $ 6,255 $ 0
Convertible feature | $       4,139
Issuance of Convertible Notes | $     2,760  
Settlement of convertible notes | $     (218)  
Change in fair value | $     (6,457) 2,116
Ending balance | $     $ 2,340 $ 6,255
Binomial Pricing Model [Member] | Measurement Input, Conversion Price [Member]        
Embedded Conversion Option Liability [Abstract]        
Conversion Price (in dollars per share) | $ / shares [1]     $ 0.04 $ 0.11
Binomial Pricing Model [Member] | Measurement Input, Conversion Price [Member] | August 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Conversion Price (in dollars per share) | $ / shares [1]   $ 0.04    
Binomial Pricing Model [Member] | Measurement Input, Conversion Price [Member] | November 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Conversion Price (in dollars per share) | $ / shares [1] $ 0.04      
Binomial Pricing Model [Member] | Measurement Input, Value of Underlying Shares [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input | $ / shares     0.005 0.17
Binomial Pricing Model [Member] | Measurement Input, Value of Underlying Shares [Member] | August 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input | $ / shares   0.006    
Binomial Pricing Model [Member] | Measurement Input, Value of Underlying Shares [Member] | November 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input | $ / shares 0.005      
Binomial Pricing Model [Member] | Measurement Input, Interest Rate (annual) [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [2]     0.0464 0.0018
Binomial Pricing Model [Member] | Measurement Input, Interest Rate (annual) [Member] | August 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [2]   0.0324    
Binomial Pricing Model [Member] | Measurement Input, Interest Rate (annual) [Member] | November 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [2] 0.0448      
Binomial Pricing Model [Member] | Measurement Input, Volatility (annual) [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [3]     5.03 2.90
Binomial Pricing Model [Member] | Measurement Input, Volatility (annual) [Member] | August 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [3]   3.49    
Binomial Pricing Model [Member] | Measurement Input, Volatility (annual) [Member] | November 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Measurement input [3] 4.38      
Binomial Pricing Model [Member] | Measurement Input, Time to Maturity (Years) [Member]        
Embedded Conversion Option Liability [Abstract]        
Time to Maturity (Years)     7 months 6 days 6 months
Binomial Pricing Model [Member] | Measurement Input, Time to Maturity (Years) [Member] | August 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Time to Maturity (Years)   1 year    
Binomial Pricing Model [Member] | Measurement Input, Time to Maturity (Years) [Member] | November 2022 Convertible Notes [Member]        
Embedded Conversion Option Liability [Abstract]        
Time to Maturity (Years) 8 months 23 days      
[1] Based on the terms provided in the convertible promissory note agreements to convert to common stock of the Company
[2] Interest rate for U.S. Treasury Bonds, as of each presented period ending date, as published by the U.S. Federal Reserve.
[3] Based on the historical daily volatility of the Company as of each presented period ending date. As of December 31, 2022 the Company applied a discount rate to the historical volatility.