XML 60 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Convertible Promissory Notes (Tables)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Debt Disclosure [Abstract]    
Summary of convertible promissory notes

Convertible promissory notes—related parties, net of discounts and deferred issuance costs, consisted of the following (in thousands):

 

 

 

December 31,
2021

 

 

December 31,
2020

 

Convertible notes issued in November 2018

 

$

125

 

 

$

195

 

Convertible notes issued in October 2020

 

 

623

 

 

 

1,022

 

Unamortized discount and deferred issuance costs

 

 

(5

)

 

 

(18

)

Total

 

$

743

 

 

$

1,199

 

 
Summary of grant date fair value   These instruments were therefore considered share based compensation awards to non-employees, and the instruments were initially measured and recorded at their grant date fair value based on a Black-Scholes option- pricing model.

 

Volatility

 

74.0%

Time until maturity

 

4.96 - 4.97 years

Dividend yield

 

0%

Risk-free interest rate

 

(0.63)% - (0.76)%

Conversion payment

 

17

Fair value of ordinary shares

 

75