XML 44 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Term Loans (Tables)
6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Summary of Assumptions Used to Estimate Fair Value of Warrants

The Company determined the fair value of the Warrants as of February 4, 2022 using the Black-Scholes option pricing model and applying the following assumptions:

Fair value of common stock

 

 

 

$

5.15

 

Expected term (in years)

 

 

 

 

7.0

 

Risk-free interest rate

 

 

 

 

1.9

%

Dividend yield

 

 

 

 

—

 

Volatility

 

 

 

 

92.6

%

The weighted-average grant date fair value of the options granted during the six months ended June 30, 2022 and 2021 was $1.25 and $7.52 per share, respectively, as calculated using the Black-Scholes option-pricing model with the following assumptions on a weighted-average basis:

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

Fair value of common stock

 

$

1.85

 

 

$

17.00

 

Expected term (in years)

 

 

5.5

 

 

 

6.0

 

Risk-free interest rate

 

 

3.0

%

 

 

0.6

%

Dividend yield

 

 

—

 

 

 

—

 

Volatility

 

 

79.5

%

 

 

46.9

%

Schedule of Balance Sheet Information Related to Term Loans

Balance sheet information related to the Term Loans is as follows:

 

 

 

 

June 30, 2022

 

Tranche 1 of Term Loans (1)

 

 

 

$

31,575

 

Less: Unamortized debt discount and issuance costs

 

 

 

 

(2,362

)

Carrying value of Term Loans, non-current

 

 

 

$

29,213

 

(1) Balance includes $1.6 million final end of term fee, which represents 5.25% of the principal loan advance.

Schedule of Interest Expense, Net of Amounts Capitalized

Interest expense, net of amounts capitalized is as follows:

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Contractual coupon

 

$

716

 

 

$

—

 

 

$

1,127

 

 

$

—

 

Amortization of debt discount and issuance costs

 

 

191

 

 

 

—

 

 

 

308

 

 

 

—

 

   Total interest expense on the Term Loan

 

 

907

 

 

 

—

 

 

 

1,435

 

 

 

—

 

Other interest expense

 

 

28

 

 

 

—

 

 

 

37

 

 

 

—

 

Capitalized interest

 

 

(109

)

 

 

—

 

 

 

(109

)

 

 

—

 

Interest expense, net

 

$

826

 

 

$

—

 

 

$

1,363

 

 

$

—

 

Schedule of Annual Principal Payments

The Annual principal payments on the Term Loans are as follows:

Year ending December 31,

 

 

 

 

 

   2022

 

 

 

$

—

 

   2023

 

 

 

 

—

 

   2024

 

 

 

 

7,059

 

   2025

 

 

 

 

21,176

 

   2026

 

 

 

 

3,340

 

Total principal payments

 

 

 

$

31,575