XML 53 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis The following tables present financial assets and liabilities remeasured on a recurring basis by level within the fair value hierarchy:
December 31, 2021
Level 1Level 2Level 3
Liabilities:
  Notes payable$— $— $161,282 
  Private Warrants— — 642 
  Obligation to issue registered shares of Class A Common Stock— — 12,635 
December 31, 2020
Level 1Level 2Level 3
Liabilities:
  Related party notes payable$— $— $32,949 
  Notes payable— — 59,742 
  The9 Conditional Obligation— — 1,128 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table summarizes financial instruments carried at fair value:
Related
Party Notes
Payable at
Fair Value
Notes
Payable at
Fair Value
The9
Conditional
Obligation
Private WarrantsObligation to issue Registered Shares of Class A Common Stock
Balance as of December 31, 2019
$31,418 $22,326 $5,000 $— $— 
Proceeds— 30,000 — — — 
Changes in fair value1,531 7,416 (3,872)— — 
Balance as of December 31, 2020
$32,949 $59,742 $1,128 $— $— 
Proceeds, net or original issuance discount— 171,929 — — — 
Original issue discount (1)
— 11,860 — — — 
Proceeds allocated to equity classified warrants— (17,596)— — — 
Issuance of warrant liabilities— — — 290 — 
Transaction costs and consent fees charged to interest expense— 5,022 — — — 
Private warrant liability and obligation to issue registered shares assumed in Business Combination— — — 2,152 32,900 
Repayment of principal and liquidation premium(27,593)(48,210)— — — 
Conversion to equity(5,519)(52,473)(2,863)— — 
Changes in fair value measurements163 31,008 1,735 (1,800)(20,265)
Balance as of December 31, 2021
$— $161,282 $— $642 $12,635 
(1) Original issue discount represents the amount withheld by the note payable holder upon issuance of the note which will be paid, in addition to the full note payable principal, to the lender upon maturity of the notes payable. The original issue discount is included in Change in Fair Value Measurements on the Consolidated Statements of Operations and Comprehensive Loss.