XML 82 R52.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value of Financial Assets and Liabilities - Schedule of Fair Value of Warrants Issued (Details)
Jul. 16, 2021
$ / shares
Dec. 31, 2022
$ / shares
Mar. 01, 2022
$ / shares
Dec. 31, 2021
$ / shares
Dragasac Warrant        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Exercise price $ 6.77 [1] $ 6.77    
Term (years) 3 years 8 months 1 day      
Series B Preferred Stock        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Exercise price $ 7.53 [2] 7.53    
Term (years) 3 years 8 months 1 day      
Minimum        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Exercise price     $ 3.50  
Minimum | Dragasac Warrant        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Fair value of common stock $ 9.66      
Minimum | Series B Preferred Stock        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Fair value of common stock 9.66      
Maximum        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Exercise price     $ 7.53  
Maximum | Dragasac Warrant        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Fair value of common stock 10.20      
Maximum | Series B Preferred Stock        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Fair value of common stock $ 10.20      
Sponsors Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Purchase price   1.29   $ 5.12
Exercise price   $ 11.50   $ 11.50
Term (years)   3 years 6 months   4 years 6 months
May 2022 PIPE Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Purchase price   $ 1.29    
Exercise price   $ 8.25    
Term (years)   4 years 4 months 24 days    
Dividend Yield | Sponsors Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   0   0
Dividend Yield | May 2022 PIPE Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   0    
Risk-Free Interest Rate | Dragasac Warrant        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input 0.60      
Risk-Free Interest Rate | Series B Preferred Stock        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input 0.60      
Risk-Free Interest Rate | Sponsors Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   4.16   1.19
Risk-Free Interest Rate | May 2022 PIPE Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   3.99    
Volatility | Dragasac Warrant        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input 54.0      
Volatility | Series B Preferred Stock        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input 54.0      
Volatility | Sponsors Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   75.0   63.0
Volatility | May 2022 PIPE Warrants        
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]        
Warrants input   81.2    
[1] The exercise price is the lower of $6.77 per share or 80% of either (i) the value attributed to one share of Legacy Celularity Series B Preferred Stock upon a consummation of a change of control or the closing of a strategic transaction or (ii) the price at which

one share of Legacy Celularity common stock is sold to the public in an initial public offering. As amended on March 16, 2020, the warrants are exercisable on the first to occur of (a) March 16, 2025, (b) the consummation of Legacy Celularity’s initial public offering, (c) the consummation of a change of control and (d) the closing of a strategic transaction pursuant to which Legacy Celularity’s stockholders exchange their existing shares of capital stock in Legacy Celularity for shares in a company whose shares are listed on a national stock exchange.

[2] The warrants are exercisable at a price of $7.53 per share on the first to occur of: (a) the 60-month anniversary of the date of issuance of the warrants, (b) the consummation of an agreement for a public exit event, and (c) the consummation of a change of control.