XML 43 R27.htm IDEA: XBRL DOCUMENT v3.23.1
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Financial instruments measured at fair value on a recurring basis
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis at December 31, 2022 and 2021, by level within the fair value hierarchy:

December 31, 2022

Level 1Level 2Level 3Total
Financial assets:
Stanley Brothers USA Holdings purchase option$$$2,300$2,300 
Debt interest rate conversion feature1,3201,320 
Total Financial Assets$$$3,620$3,620
Financial Liabilities:
Debt conversion option$$12,995$$12,995 


December 31, 2021

Level 1Level 2Level 3Total
Financial assets:
Stanley Brothers USA Holdings Purchase Option$$$13,000$13,000
Financial Liabilities:
Warrants$$$$— 
Measurement inputs The following additional assumptions are used in the model:
Year Ended December 31,
 2022
Stated interest rate5.0%
Adjusted interest rate1.5%
Implied debt yield8.6%
Federal regulation probability15.0%
Year of event2025
The following table provides the assumption regarding Level 2 fair value measurements inputs at their measurement dates:
Year Ended December 31,
 2022
Expected volatility
86.7%
Expected term (years)
6.9
Risk-free interest rate
4.0%
Expected dividend yield
—%
Value of underlying share
$0.73
Exercise price$2.00
The following additional assumptions are used in the model:
Year Ended December 31,
 20222021
Expected volatility
115.0%92.5%
Expected term (years)
2.73.7
Risk-free interest rate
4.3%1.1%
Weighted average cost of capital
40.0%40.0%
The following table provides quantitative information regarding Level 2 fair value measurements inputs at their measurement dates:
Year Ended December 31,
 2021
Expected volatility
83.8%
Expected term (years)
0.4-0.5
Risk-free interest rate
0.4%
Expected dividend yield
—%
Value of underlying share
$1.34