XML 32 R22.htm IDEA: XBRL DOCUMENT v3.23.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
Summary of Securities that were Excluded from the Diluted Per Share

 

At September 30,

 

2023

 

 

2022

 

Series A Preferred Stock (if converted)

 

4,243,000

 

 

 

 

Stock Options

 

1,551,886

 

 

 

2,051,243

 

Common Stock Warrants

 

4,638,444

 

 

 

3,870,524

 

Series A Preferred Stock (if converted)

 

 

 

 

2,010,728

 

Series B Preferred Stock (if converted)

 

 

 

 

2,817,886

 

Series C-1 Preferred Stock (if converted)

 

 

 

 

89,264

 

Series C-2 Preferred Stock (if converted)

 

 

 

 

5,857,512

 

Preferred Stock Warrants

 

 

 

 

164,894

 

Convertible Notes (if converted)

 

 

 

 

777,062

 

Total

 

10,433,330

 

 

 

17,639,113

 

Schedule of Other Financial Assets and Liabilities Recorded in Balance Sheet at Fair Value

Other financial assets and liabilities as of September 30, 2023 and December 31, 2022 are categorized based on a hierarchy of inputs as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2023

 

 

December 31, 2022

 

 

Fair Value

 

 

Carrying

 

 

Estimated

 

 

Carrying

 

 

Estimated

 

 

Input

 

 

Value

 

 

Fair Value

 

 

Value

 

 

Fair Value

 

 

Hierarchy

Forward purchase agreement

 

$

5,376,139

 

 

$

5,376,139

 

 

$

 

 

$

 

 

Level 3

SBA Loan

 

 

1,498,000

 

 

 

1,498,000

 

 

 

 

 

 

 

 

Level 2

Earnout liabilities

 

 

13,520,385

 

 

 

13,520,385

 

 

 

 

 

 

 

 

Level 3

Derivative liabilities

 

 

 

 

 

 

 

 

826,980

 

 

 

826,980

 

 

Level 3

Schedule of Changes in Fair Value of Level 3 Financial Assets and Liabilities

Changes in the fair value of Level 3 financial assets and liabilities for the nine months ended September 30, 2023 are as follows:

 

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 

For the Nine Months Ended September 30, 2023

 

Forward Purchase Agreement

 

 

Derivative Liabilities

 

 

Earnout Liabilities

 

Balance, beginning of year

 

$

 

 

$

826,980

 

 

$

 

Initial recognition

 

 

15,968,581

 

 

 

 

 

 

13,482,292

 

Change in fair value

 

 

(10,592,442

)

 

 

(826,980

)

 

 

38,093

 

Balance, end of period

 

$

5,376,139

 

 

$

 

 

$

13,520,385

 

Schedule of Fair Value of the Overallotment Liability

The fair value of the embedded derivatives in the convertible notes as of September 30, 2023 and December 31, 2022 was valued using a Monte-Carlo model and was based upon the following management assumptions:

 

 

September 30, 2023

 

 

December 31, 2022

 

Stock price

 

$

 

 

$

2.60

 

Expected term (years)

 

 

 

 

 

0.04

 

Volatility

 

 

 

 

 

55.1

%

Risk-free interest rate

 

 

 

 

 

4.38

%

Probability of Qualified Financing or IPO

 

 

 

 

 

50.00

%

Probability of a Change in Control Event

 

 

 

 

 

10.00

%