XML 78 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Schedule of Stock Warrants Activity

The following table summarizes our stock warrants for the years ended December 31, 2021 and 2020:

 

 

 

Number of
Warrants

 

 

Weighted-
average
exercise
price
per share

 

 

Weighted-
average
remaining
contractual
term
(in years)

 

 

Aggregate
intrinsic
value

 

Outstanding December 31, 2019

 

 

89,935

 

 

$

15.00

 

 

 

5.6

 

 

$

 

Outstanding December 31, 2020

 

 

89,935

 

 

$

15.00

 

 

 

4.6

 

 

$

 

Granted

 

 

2,981,678

 

 

$

14.58

 

 

 

 

 

 

 

Outstanding, December 31, 2021

 

 

3,071,613

 

 

$

13.12

 

 

 

8.5

 

 

$

 

Exercisable at December 31, 2021

 

 

220,575

 

 

$

14.48

 

 

 

6.5

 

 

$

 

Summary of Assumptions for Estimated Fair Value of Options

The fair values of the options granted were estimated based on the Black-Scholes model, using the following assumptions:
 

 

 

Year Ended

 

 

December 31, 2021

Expected volatility

 

72.9% - 82.6%

Risk-free interest rate

 

0.79% - 1.45%

Expected term (in years)

 

5.0 - 9.0

Expected dividend yield

 

0%

Schedule of Equity-based Compensation Expense

Equity-based compensation expense recorded as research and development and general and administrative expenses is as follows (in thousands):

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

Research and development

 

$

600

 

 

$

22

 

General and administrative

 

 

1,191

 

 

 

42

 

Total equity-based compensation

 

$

1,791

 

 

$

64