XML 38 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities at Fair value on a Recurring Basis

The Company measures the following financial assets at fair value on a recurring basis. There were no transfers between levels of the fair value hierarchy during any of the periods presented. The following tables set forth the Company’s financial assets and liabilities carried at fair value categorized using the lowest level of input applicable to each financial instrument as of September 30, 2022 and December 31, 2021 (in thousands):

 

 

 

Balance at

September 30,

2022

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative warrant liability

 

$

186

 

 

$

 

 

$

186

 

 

$

 

Derivative liability

 

 

1,792

 

 

 

 

 

 

 

 

 

1,792

 

 

 

$

1,978

 

 

$

 

 

$

186

 

 

$

1,792

 

 

 

 

 

Balance at

December 31,

2021

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

 

 

9,996

 

 

 

9,996

 

 

 

 

 

 

 

 

 

$

9,996

 

 

$

9,996

 

 

$

 

 

$

 

 

Summary of Contingent Interest Payments

The estimated fair value of the derivative at September 30, 2022 was determined using a probability-weighted discounted cash flow model that includes contingent interest payments under the following scenarios:

 

 

 

Probability

 

4% contingent interest beginning in Q1 2023

 

 

50

%

Roll-Forward of Fair Value of Derivative Liability The following table provides a roll-forward of the fair value of the derivative liability (in thousands):

Balance at December 31, 2021

 

$

 

 

Change in fair value of derivative liability

 

 

1,675

 

 

Balance at June 30, 2022

 

 

1,675

 

 

Change in fair value of derivative liability

 

 

117

 

 

Balance at September 30, 2022

 

$

1,792