XML 50 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Marketable Securities and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Summary of Investment Securities Classified as Available-for-sale The Company’s investments in cash equivalents and marketable securities at December 31, 2022 is as follows:
December 31, 2022
(in thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Cash equivalents: 
U.S. Treasury Bills$2,573 $— $— $2,573 
Marketable securities:
Short-term U.S. Treasuries59,876 (86)59,796 
Long-term U.S. Treasuries 58,652 — (298)58,354 
Total available for sale securities$121,101 $$(384)$120,723 
The contractual maturities of the Company's investments in cash equivalents and marketable securities as of December 31, 2022 is as follows:
(in thousands)Due in One Year or lessDue After One Year through Five YearsDue After Five YearsTotal
Cash equivalents:
U.S. Treasury Bills$2,573 $— $— $2,573 
Marketable securities:
Short-term U.S. Treasuries59,796 — — 59,796 
Long-term U.S. Treasuries 10,523 47,831 — 58,354 
Total available for sale securities$72,892 $47,831 $— $120,723 
Summary of Carrying Amounts of Financial Instruments
The following tables present the carrying amounts of the Company’s financial instruments at December 31, 2022 and December 31, 2021:
December 31, 2022
(in thousands)Total Level 1Level 2Level 3
Financial assets: 
Treasury bills$2,573 $— $2,573 — 
Marketable securities59,796 — 59,796 — 
Non-current investments58,354 — 58,354 — 
Goodwill21,41821,418 
Financial liabilities:
Derivative warrant liabilities$350 — — $350 
Earnout liabilities803 — — 803 
Conversion option derivative liabilities3,960 — — 3,960 
December 31, 2021
(in thousands)TotalLevel 1Level 2Level 3
Financial liabilities:
Derivative warrant liabilities2,193 — — 2,193 
Earnout liabilities60,018 — — 60,018 
Summary of Changes in Fair Value of Level 3 Warrant Liabilities
The following table presents information about the Company’s Level 3 liabilities that are measured at fair value on a recurring basis at December 31, 2022:
(in thousands)Private Warrant LiabilityEarnout LiabilityConversion Option Derivative Liability
Balance at December 31, 2020$— $— $— 
Private placement warrant liability acquired as part of the Business Combination5,879 — — 
Earnout liability acquired as part of the Business Combination— 84,909 — 
Decrease in fair value included in other expense(3,686)(24,891)— 
Balance at December 31, 2021$2,193 $60,018 $— 
Conversion option derivative liability acquired (See Note 11 for detail)— — 28,160 
Decrease in fair value included in other expense(1,843)(59,215)(24,200)
Balance at December 31, 2022$350 $803 $3,960 
Schedule of Assumptions used in the Valuation of Derivative Liabilities A summary of the inputs used in the valuations is as follows:
December 31, 2022
Derivative Warrant LiabilityFirst Tranche EarnoutSecond Tranche EarnoutConvertible Note Warrant Derivative LiabilityConversion Option Derivative Liability
Unit price$1.65$1.65$1.65$1.65$1.65
Term (in years)3.871.541.554.614.61
Volatility71.80 %70.00 %70.00 %40.00 %40.00 %
Risk-free rate4.08 %4.45 %4.45 %3.99 %3.99 %
Dividend yield— — — — — 
Cost of equity— 13.60 %13.60 %— — 
December 31, 2021
Derivative Warrant LiabilityFirst Tranche EarnoutSecond Tranche Earnout
Unit price$9.75$9.75$9.75
Term (in years)4.871.872.87
Volatility12.80 %35.00 %35.00 %
Risk-free rate1.24 %0.94 %0.94 %
Dividend yield— — — 
Cost of equity— 11.14 %11.14 %
On August 9, 2022, the Company issued a senior secured convertible note that contains embedded warrant, optional redemption, and conversion option features. Due to the economic disincentive to redeem and the make whole amount that would be required to be paid, it is highly unlikely that the optional redemption would occur, reducing the value during the period to a qualitatively immaterial amount. See Note 11 for additional detail. A summary of the inputs used in the initial measurement of the convertible note warrant and conversion option derivative liabilities is as follows:
August 9, 2022
(Initial Measurement)
Convertible Note Warrant Derivative LiabilityConversion Option Derivative Liability
Unit price$6.63 $6.63 
Term (in years)5.00 5.00 
Volatility42.5 %42.5 %
Risk-free rate3.0 %3.0 %
Dividend yield— — 
Cost of equity— —