XML 32 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value of Financial Assets and Liabilities

The following table sets forth the fair value of our financial assets and liabilities, allocated into Level 1, Level 2 and Level 3, that were measured on a recurring basis (in thousands):

 

 

 

June 30, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

41,201

 

 

$

 

 

$

 

 

$

41,201

 

Total financial assets

 

$

41,201

 

 

$

 

 

$

 

 

$

41,201

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Short-term warrants

 

$

 

 

$

 

 

$

9

 

 

$

9

 

Long-term warrants

 

 

 

 

 

 

 

 

487

 

 

 

487

 

Total financial liabilities

 

$

 

 

$

 

 

$

496

 

 

$

496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

56,337

 

 

$

 

 

$

 

 

$

56,337

 

Total financial assets

 

$

56,337

 

 

$

 

 

$

 

 

$

56,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Changes in Fair Value of the Level 3 Warrant Liabilities The following table presents the changes in the fair value of the Level 3 warrant liabilities (in thousands):

 

 

 

Short-Term

 

 

Long-Term

 

 

 

 

 

 

Warrants

 

 

Warrants

 

 

Total

 

 Initial fair value measurement on April 1, 2022

 

$

793

 

 

$

2,409

 

 

$

3,202

 

 Change in valuation

 

 

(784

)

 

 

(1,922

)

 

 

(2,706

)

 Fair value as of June 30, 2022

 

$

9

 

 

$

487

 

 

$

496

 

 

 

 

 

 

 

 

 

 

 

Warrants  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Estimated Fair Value For The Warrants Black-Scholes Model

The Company estimated the fair value for the warrants using a Black-Scholes model. The warrants are classified as Level 3 due to the use of unobservable inputs. The key inputs into the Black-Scholes model for the warrants were as follows:

 

 

Fair Value Inputs for the Warrants

 

 

 

April 1, 2022

 

 

 

 

Input

 

(Initial Measurement)

 

 

June 30, 2022

 

Short-term warrants:

 

 

 

 

 

 

Risk-free interest rate

 

 

2.07

%

 

 

2.81

%

Term in years

 

1.5 years

 

 

1.25

 

Expected volatility

 

 

48.3

%

 

 

55.0

%

Exercise price per share of common stock

 

$

10.80

 

 

$

10.80

 

Stock price

 

$

7.34

 

 

$

2.46

 

 

 

 

 

 

 

 

Long-term warrants:

 

 

 

 

 

 

Risk-free interest rate

 

 

2.53

%

 

 

2.99

%

Term in years

 

5 years

 

 

4.75 years

 

Expected volatility

 

 

48.3

%

 

 

55.0

%

Exercise price per share of common stock

 

$

10.80

 

 

$

10.80

 

Stock price

 

$

7.34

 

 

$

2.46