XML 57 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Financial Instruments Measured at Fair Value
The following tables provide the financial instruments measured at fair value on a recurring basis based on the fair value hierarchy:
December 31, 2022
Level 1Level 2Level 3Total
Assets
U.S. treasury securities$1,059 $— $— $1,059 
Corporate bonds— 116,616 — 116,616 
Preferred stock— 14,446 — 14,446 
Marketable securities$1,059 $131,062 $— $132,121 
Liabilities
Warrant liabilities$5,469 $— $18,816 $24,285 
Conversion option liability— — 8,091 8,091 
Total liabilities$5,469 $— $26,907 $32,376 
December 31, 2021
Level 1Level 2Level 3Total
Assets
U.S. treasury securities$— $— $— $— 
Corporate bonds— 82,086 — 82,086 
Preferred stock— 21,603 — 21,603 
Marketable securities$— $103,689 $— $103,689 
Liabilities
Warrant liabilities$20,818 $— $25,233 $46,051 
Conversion option liability— — 8,783 8,783 
Total liabilities$20,818 $— $34,016 $54,834 
Schedule of Significant Inputs to Valuation of Level 3 Warrant and Conversion Liabilities
The significant inputs to the valuation of Level 3 warrant and conversion liabilities for the year ended December 31, 2022 were as follows:
PIPE Investment WarrantsPrivate Placement WarrantsConvertible Notes Payable WarrantsConversion Liability
Exercise Price$3.90 $11.50 $2.47 $2.47 
Stock Price$2.55 $2.55 $2.55 $2.55 
Volatility90.4 %84.0 %89.0 %64.7 %
Remaining term in years4.243.754.002.00
Risk-free rate4.0 %4.1 %4.1 %4.4 %
Dividend yield— %— %— %— %

The significant inputs to the valuation of Level 3 warrant and conversion liabilities for the year ended December 31, 2021 were as follows:
Private Placement WarrantsConvertible Notes Payable WarrantsConversion Liability
Exercise Price$11.50 $7.86 $8.22 
Stock Price$7.29 $7.29 $7.29 
Volatility72.5 %72.5 %52.5 %
Remaining term in years4.755.003.00
Risk-free rate1.2 %1.3 %1.1 %
Dividend yield— %— %— %
Summary of Changes in Warrant and Conversion Option Liabilities
The following table summarizes the change in the warrant and conversion option liabilities categorized as Level 3 for the years ended December 31, 2022 and 2021.
Year Ended December 31, 2022
Balance, beginning of period$34,016 
Change in estimated fair value(33,713)
Issuance of PIPE Investment warrants26,604 
Balance, end of period$26,907 
Year Ended December 31, 2021
Balance, beginning of period$5,241 
Issuance of Notes Payable Warrants and Convertible Notes Payable Warrants2,113 
Issuance of Convertible Notes Payable conversion option8,783 
Assumption of Private Placement Warrants upon Merger34,045 
Change in estimated fair value(11,616)
Conversion of Notes Payable Warrants upon Merger$(4,550)
Balance, end of period$34,016