XML 93 R54.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value of Financial Assets and Liabilities - Schedule of Fair Value of Warrants Issued (Details)
12 Months Ended
Jul. 16, 2021
$ / shares
Dec. 31, 2020
$ / shares
Mar. 31, 2022
ClinicalTrial
$ / shares
Dec. 31, 2021
Dec. 31, 2021
$ / shares
Dec. 31, 2021
ClinicalTrial
Dec. 31, 2021
Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Exercise price $ 6.77 [1] $ 6.77 [1]     $ 6.77    
Term 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 [2]     7.53    
Term 3 years 8 months 1 day            
Minimum | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Fair value of common stock $ 9.66 $ 4.17          
Term   3 months 29 days          
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 $ 4.17          
Term   3 months 29 days          
Maximum | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Fair value of common stock 10.2 $ 6.95          
Term   1 year 3 months 29 days          
Maximum | Series B Preferred Stock              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Fair value of common stock 10.2 $ 6.95          
Term   1 year 3 months 29 days          
Sponsors Warrants              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Purchase price 10.2   $ 8.71   5.12    
Exercise price $ 11.5   $ 11.5   $ 11.5    
Term 5 years   4 years 3 months 18 days 4 years 6 months      
Dividend Yield | Sponsors Warrants              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 0   0     0 0
Risk-Free Interest Rate | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 0.6            
Risk-Free Interest Rate | Series B Preferred Stock              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 0.6            
Risk-Free Interest Rate | Minimum | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input   0.09          
Risk-Free Interest Rate | Minimum | Series B Preferred Stock              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input   0.09          
Risk-Free Interest Rate | Maximum | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input   0.1          
Risk-Free Interest Rate | Maximum | Series B Preferred Stock              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input   0.1          
Risk-Free Interest Rate | Sponsors Warrants              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 0.79   2.43     1.19 1.19
Volatility | Dragasac Warrant              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 54 90          
Volatility | Series B Preferred Stock              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 54 90          
Volatility | Sponsors Warrants              
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]              
Warrants input 50   53     63 63
[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.