XML 141 R26.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value of Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value, Assets Measured on Recurring Basis The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy used to determine such fair values:

Fair Value Measurements as of December 31, 2022 Using:
(in thousands)Level 1Level 2Level 3Total
Assets:
Cash equivalents—money market funds$70,170 $2,858 $— $73,028 

$70,170 $2,858 $— $73,028 
Liabilities:
Embedded derivative liability$— $— $10 $10 
Class C Warrant Liability (Note 10)23,131 23,131 
$— $— $23,141 $23,141 

Fair Value Measurements as of December 31, 2021 Using:
(in thousands)Level 1Level 2Level 3Total
Assets:
Cash equivalents—money market fund$20,000 $27,793 $— $47,793 

$20,000 $27,793 $— $47,793 
Liabilities:
Embedded derivative liability$— $— $821 $821 
$— $— $821 $821 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation The following table provides a roll-forward of the aggregate fair values of the Company’s warrant liability and derivative liability, for which fair values are determined using Level 3 inputs:
(in thousands)
Embedded Derivative Liability
PIPE Warrant LiabilityClass C Warrant Liability
Balance at December 31, 2020$455 $— $— 
Change in fair value36600
Balance at December 31, 2021821 — — 
Issuance of Class C Warrants41,249 21,526 
Change in fair value(811)(2,495)1,605 
Reclassification to permanent equity(38,754)
Balance at December 31, 2022$10 $— $23,131 
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
The Company calculated the fair value of the PIPE Warrants and the Class C Warrants using the Black-Scholes option pricing model with the following inputs:
PIPE WarrantsClass C Warrants
7/6/2022 (issuance)9/1/2022 (reclassification to permanent equity)12/9/2022 (issuance)December 31, 2022
Common stock price$1.09$1.04$0.93$0.99
Risk-free interest rate2.96 %3.29 %3.75 %4.00 %
Expected term (in years)5.004.865.004.92
Expected volatility97.30 %97.50 %101.80 %101.70 %
Expected dividend yield— %— %— %— %
Schedule of Goodwill
The following table provides a rollforward of the Company’s goodwill and accumulated impairment losses.
(in thousands)Goodwill, GrossAccumulated Impairment LossGoodwill
Goodwill at December 31, 2020$27,109 $— $27,109 
Impairment losses— (9,758)(9,758)
Goodwill at December 31, 202127,109 (9,758)17,351 
Goodwill at December 31, 2022$27,109 $(9,758)$17,351