XML 60 R40.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value of Financial Measurements (Tables)
12 Months Ended
Dec. 31, 2023
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, 2023
(In thousands)Level 1Level 2Level 3Total
Liabilities:
Derivative liability$— $— $59 $59 
Warrant liability— 17 — 17 
$— $17 $59 $76 
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 
Schedule of Cash and Cash Equivalents
Cash equivalents as of December 31, 2022 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 
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, 2023December 31, 2022
Stock price$1.90$1.63
Volatility100.0%95.0%
Risk free rate4.51%4.17%
Exercise price$106.50$106.50
Expected life (in years)2.953.44
Conversion periods
5 months-3 years
2 years-4 years
Future share price
$5.90-$594.30
$0.10-$405.60
Schedule of 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, 2023 and 2022 are as follows:
(In thousands)December 31, 2023December 31, 2022
Fair value, beginning of period$56 $7,977 
Settlement— (392)
Change in fair value(7,529)
Fair value, end of period$59 $56 
Schedule of Gain (Loss) Fair Value Changes in Warrants
Gain or loss due to the fair value changes in the 2021 Private Placement Warrants and the 2021 PIPE Warrants, both of which are included in other income, net in our consolidated statements of operations, consisted of the following:
(In thousands)For the year ended December 31,
20232022
Gain (loss) on fair value of Private Placement warrant liabilities$(5)$158 
Gain (loss) on fair value of PIPE warrant liabilities(3)84 
$(8)$242