XML 51 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Summary of Financial Assets And Liabilities Measurement on Recurring Basis

The Company’s financial assets and liabilities subject to fair value measurement on a recurring basis and the level of inputs used for such measurements were as follows as of the dates indicated (in thousands):

 

 

 

Fair Value Measured as of December 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets included in:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Money market securities

 

$

10,943

 

 

$

-

 

 

$

-

 

 

$

10,943

 

Accounts receivable

 

 

98

 

 

 

-

 

 

 

-

 

 

 

98

 

Derivative asset

 

 

-

 

 

 

-

 

 

 

66,702

 

 

 

66,702

 

 

 

$

11,041

 

 

$

-

 

 

$

66,702

 

 

$

77,743

 

Liabilities included in:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

-

 

 

$

-

 

 

$

7

 

 

$

7

 

 

 

$

-

 

 

$

-

 

 

$

7

 

 

$

7

 

 

 

 

 

Fair Value Measured as of December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets included in:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Money market securities

 

$

101,004

 

 

$

-

 

 

$

-

 

 

$

101,004

 

 

 

$

101,004

 

 

$

-

 

 

$

-

 

 

$

101,004

 

Liabilities included in:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

-

 

 

$

-

 

 

$

137

 

 

$

137

 

 

 

$

-

 

 

$

-

 

 

$

137

 

 

$

137

 

Summary of Changes in the Estimated Fair Value of the Derivative Asset

The following table presents the changes in the estimated fair value of the derivative asset measured using significant unobservable inputs (Level 3) for the year ended December 31, 2022 (amounts in thousands):

 

Balance as of January 1, 2022

 

$

-

 

Fair value on derivative asset effective date

 

 

83,610

 

Proceeds from reduction of scheduled power

 

 

(5,056

)

Change in fair value

 

 

(11,852

)

Balance as of December 31, 2022

 

$

66,702

 

Pursuant to the August 26, 2022 amendment to
Summary of Assumptions Utilized in Valuations of Private Placement Warrants The following table presents significant assumptions utilized in the valuations of the Private Placement Warrants as of the dates indicated:

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Risk-free rate

 

 

4.06

%

 

 

1.20

%

Dividend yield rate

 

 

0.00

%

 

 

0.00

%

Volatility

 

 

90.0

%

 

 

58.8

%

Contractual term (in years)

 

 

3.7

 

 

 

4.7

 

Exercise price

 

$

11.50

 

 

$

11.50

 

Summary of Change in the Fair Value of the Private Placement Warrants

The following table presents changes in the estimated fair value of the Private Placement Warrants (amounts in thousands):

 

Balance as of February 1, 2021

 

$

-

 

Assumed in Business Combination

 

 

261

 

Change in fair value

 

 

(124

)

Balance as of December 31, 2021

 

 

137

 

Change in fair value

 

 

(130

)

Balance as of December 31, 2022

 

$

7