XML 64 R45.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of Outstanding Warrants
The following table summarizes the Company’s outstanding warrant liabilities (dollars in thousands):
Transfers to
an Unrelated
Third Party(2)
Balance at December 31, 2021
Fair Value Adjustments(1)
ExpirationBalance at December 31, 2022
WarrantsAmountWarrantsAmountWarrantsAmountWarrantsAmountWarrantsAmount
5-Year Private Warrants9,478,830 $664 — $164 (352,315)$(42)— $— 9,126,515 $786 
Seller Warrants12,721,901 5 — (5)— — (12,721,901)— — — 
Total22,200,731 $669 — $159 (352,315)$(42)(12,721,901)$— 9,126,515 $786 
Balance at
December 31, 2020
Fair Value
Adjustments(1)
Transfers to an
Unrelated Third Party (2)
Balance at
December 31, 2021
WarrantsAmountWarrantsAmountWarrantsAmountWarrantsAmount
5-Year Private Warrants9,888,415 $15,326 — $(14,368)(409,585)$(294)9,478,830 $664 
Seller Warrants12,721,901 63 — (58)— — 12,721,901 5 
Total22,610,316 $15,389 — $(14,426)(409,585)$(294)22,200,731 $669 
(1)Liability classified warrants are subject to fair value remeasurement at each balance sheet date in accordance with ASC 815-40, Contracts on Entity’s Own Equity. As a result, fair value adjustments related exclusively to the Company’s liability classified warrants. See Note 20 – Fair Value Measurements for further detail on the fair value of the Company’s liability classified warrants.
(2)See Note 14 – Stockholders Equity.
The following table summarizes additional information on the Company’s outstanding warrants as of December 31, 2022:
Exercise PriceExercise PeriodExpiration DateWarrants Outstanding
5-Year Private Warrants$11.50 5 yearsMay 29, 20259,126,515
The following table summarizes the Company’s outstanding equity classified warrants included in Additional paid-in capital on the Consolidated Balance Sheets (dollars in thousands):
Balance at
December 31, 2021
Warrant Issuances
Transfers to an
Unrelated Third Party(1)
Balance at
December 31, 2022
WarrantsAmountWarrants AmountWarrantsAmountWarrantsAmount
5-Year Public Warrants24,811,068 $28,912 — $— 352,315 $42 25,163,383 $28,954 
Public Offering Warrants9,583,334 12,938 — — — — 9,583,334 12,938 
Private Placement Offering Warrants— — 46,816,480 25,604 — — 46,816,480 25,604 
Total34,394,402 $41,850 46,816,480 $25,604 352,315 $42 81,563,197 $67,496 
Balance at
December 31, 2020
Transfers to an
Unrelated Third Party(1)
Balance at
December 31, 2021
WarrantsAmountWarrants AmountWarrantsAmount
5-Year Public Warrants24,401,483 $28,619 409,585 $294 24,811,068 $28,912 
Public Offering Warrants9,583,334 12,938 — — 9,583,334 12,938 
Total33,984,817 $41,557 409,585 $294 34,394,402 $41,850 
(1)See Note 12 – Warrant Liabilities.
The following table summarizes additional information on the Company’s outstanding equity-classified warrants as of December 31, 2022:
Exercise priceExercise periodExpiration dateWarrants outstanding
5-Year Public Warrants$11.50 5 yearsMay 29, 202525,163,383 
Public Offering Warrants$10.50 5 yearsOctober 6, 20259,583,334 
Private Placement Offering Warrants$1.068 5 yearsMarch 15, 202746,816,480 
Schedule of Fair Value of the Warrants Upon the Issuance The Company used the Black-Scholes option pricing model to determine the fair value of the Warrants upon the issuance date using the following assumptions:
As of March 15, 2022
Expected term (years)5
Risk-free interest rate2.1 %
Expected volatility118.4 %
Expected dividend yield—