XML 43 R33.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Schedule of fair value, liabilities measured on recurring basis
            
Description:  Level   September 30,
2023
   December 31, 2022 
Convertible Notes   3   $1,446   $10,911 
Warrant liability   3    4,455    374 
Convertible Notes and warrant liability, at fair value       $5,901   $11,285 
Schedule of fair value option
          
   September 30,
2023
    December 31, 2022 
Convertible Notes fair value  $1,446   $10,911 
Convertible Notes, contractual principal outstanding   1,303    10,000 
Fair value less unpaid principal balance  $143   $911 
Schedule of fair value of the convertible notes
            
   September 30, 2023   December 31,
2022
 
   First Tranche   Second Tranche   First Tranche 
             
Risk-free interest rate   5.42%   5.35%   4.46%
Time to expiration (in years)   1.09    1.26    1.84 
Expected volatility   95%   95%   85%
Dividend yield            
Stock price  $0.20   $0.20   $3.25 
Original face value  $10,000,000   $10,000,000   $10,000,000 
Fixed conversion rate  $0.64   $0.75   $15.00 
Roll-forward discount rate   6.03%   20.85%   5.11%
Schedule of fair value measurements
                            
   September 30, 2023   December 31,
2022
 
   First Tranche   Purchase
Agreement
Amendment
   Second Tranche    Series B
Warrants
    August 2023   First Tranche 
                             
Risk-free interest rate   4.60%   4.60%   4.60%     4.66    4.60%   4.46%
Time to expiration (in years)   4.09    4.26    4.26      4.40     2.86    1.84 
Expected volatility   100%   100%   100%     125%    100%   85%
Dividend yield                           
Stock price  $0.20   $0.20   $0.20    $ 0.20    $0.20   $3.25 
Exercise price  $0.59   $0.58   $0.69    $ 1.56    $0.30   $15.00