XML 45 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Summary of Calculated Aggregate Fair Values and Assumptions
The following table sets forth the assumptions used and calculated aggregated fair values of the liability classified warrants:

December 31, 2022December 31, 2021
Strike price per share$1.42 $2.25 
Closing price per share$0.77 $2.63 
Term (years)0.531.53
Volatility102 %186 %
Risk-free rate4.70 %0.56 %
Dividend Yield
Summary of Outstanding Warrants A summary of the change in fair value of the warrant liability is set forth below:
20222021
Balance, beginning of year$3,605 $1,614 
Warrant issued— — 
Warrant Exercised— (16,148)
Change in fair value of warrant liability(3,349)18,139 
Balance, end of year$256 $3,605 
A summary of our outstanding warrants is set forth below:
December 31, 2022December 31, 2021
Warrant TypeCash Exercise
Price per
share
Number of warrantsCash Exercise
Price per
share
Number of warrants
2020 Convertible Notes warrant$1.42 2,811,315 $2.25 1,780,000 
Common stock warrant (Series D-1)$— — $2.25 35,555 
Common stock warrants (Series F)$9.22 377,402 $9.22 377,402 
Public Warrants (PHUNW)$11.50 1,761,291 $11.50 1,761,291 
Private Placement Warrants$11.50 1,658,381 $11.50 1,658,381 
Unit Purchase Option Warrants$11.50 24,172 $11.50 24,172 
Total6,632,561 5,636,801 
Summary of Interest Expense The following table sets forth interest expense for our various debt obligations included in the consolidated statements of operations and comprehensive loss:

Year Ended December 31,
20222021
2022 Promissory Note$903 $— 
2021 Promissory Note318 203 
2020 Convertible Notes— 1,111 
Accretion of debt discount - issuance costs1,034 1,913 
Accretion of debt discount - warrants— 1,029 
All other debt and financing obligations151 225 
Total$2,406 $4,481