XML 57 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value of Financial Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities Measured at Fair Value On a Recurring Basis
The following tables present information about our financial assets and liabilities measured at fair value on are recurring basis:
December 31, 2022
(In thousands)Level 1Level 2Level 3Total
Assets:
Cash equivalents - money market funds$1,681 $— $— $1,681 
$1,681 $— $— $1,681 
Liabilities:
Derivative liability$— $— $56 $56 
Warrant liability— — 
$— $$56 $65 
December 31, 2021
(In thousands)Level 1Level 2Level 3Total
Assets:
Cash equivalents - money market funds$45,006 $— $— $45,006 
$45,006 $— $— $45,006 
Liabilities:
Derivative liability$— $— $7,977 $7,977 
Warrant liability— 252 — 252 
$— $252 $7,977 $8,229 
Schedule of Cash and Cash Equivalents
Cash equivalents were as follows:
December 31, 2022
(In thousands)Amortized CostUnrealized GainUnrealized LossFair Value
Cash equivalents:
Money market funds$1,681 $— $— $1,681 
$1,681 $— $— $1,681 

December 31, 2021
(In thousands)Amortized CostUnrealized GainUnrealized LossFair Value
Cash equivalents:
Money market funds$45,006 $— $— $45,006 
$45,006 $— $— $45,006 
Schedule of Fair Value Significant Assumptions
The fair value of the derivative liability is considered a Level 3 valuation and is determined using a Binomial Lattice Option Pricing Model. The significant assumptions used in the model were:
 December 31, 2022December 31, 2021
Stock price$1.63$22.40
Volatility95.0%82.5%
Risk free rate4.17%1.18%
Exercise price$106.50$106.50
Expected life (in years)3.444.44
Conversion periods
2 years-4 years
2-5 years
Future share price
$0.10-$405.60
$0.10-$340.50
Change in the Fair Value of the Level 3 Derivative Liability
The change in the fair value of the Level 3 derivative liability for the years ended December 31, 2022 and 2021 are as follows:
(In thousands)December 31, 2022December 31, 2021
Fair value, beginning of period$7,977 $— 
Issuance— 61,823 
Settlement(392)
Change in fair value(7,529)(53,846)
Fair value, end of period$56 $7,977