XML 40 R30.htm IDEA: XBRL DOCUMENT v3.23.3
Earn-out Shares (Tables)
9 Months Ended
Sep. 30, 2023
Earn out Share [Abstract]  
Schedule of Estimated Fair Value of the Earn Out Shares Assumptions used in the valuation were as follows:

 

 

December 31,
2022

 

Stock price

$

0.43

 

Expected volatility

 

115.0

%

Risk-free interest rate

 

4.8

%

Forecast period (in years)

 

0.6

 

Cost of equity

 

20.0

%

Schedule of Activity for Earn Out Liability

The following table presents activity for the earn-out liability measured at fair value using significant unobservable Level 3 inputs at December 31, 2022 and September 30, 2023 (in thousands):

 

 

 

Earn-out Liability

 

Balance at December 31, 2022

 

$

6

 

Change in fair value

 

 

(6

)

Balance at September 30, 2023

 

$