XML 135 R120.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stockholders' Equity - Assumptions used in the OPM and CSE models (Details) - Series A Preferred Shares
$ in Thousands
Dec. 31, 2021
USD ($)
yr
Option-pricing method | Time to liquidity  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input | yr 4.15
Option-pricing method | Total equity value (in thousands)  
Assumptions used in the OPM and CSE models  
Equity Securities, FV-NI $ 82,000
Option-pricing method | Dividend yield  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input 0
Option-pricing method | Volatility  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input 0.400
Option-pricing method | Risk-free rate  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input 0.003
Common-stock equivalent method | Time to liquidity  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input 4.15
Common-stock equivalent method | Total equity value (in thousands)  
Assumptions used in the OPM and CSE models  
Equity Securities, FV-NI $ 82,000
Common-stock equivalent method | Value per common stock equivalent  
Assumptions used in the OPM and CSE models  
Equity securities, measurement input 562.06