XML 48 R28.htm IDEA: XBRL DOCUMENT v3.22.4
Capital Structure (Tables)
12 Months Ended
Dec. 31, 2022
Capital Structure [Abstract]  
Schedule of authorized, issued and outstanding shares of the convertible preferred stock and liquidation preferences
Series  Shares
Authorized
   Shares
Issued and
Outstanding
   Per Share
Liquidation
Preference
   Aggregate
Liquidation
Amount
   Gross
Proceeds
 
Series A   10,157,843    10,157,843    0.6842    6,949,996    6,949,996 
Series B   6,567,670    6,567,670    3.3939    22,290,015    22,290,015 
Series C   5,256,978    5,256,978    15.7933    83,025,031    83,025,031 
    21,982,491    21,982,491         112,265,042    112,265,042 

 

Schedule of securities into which warrants are convertible
Securities into which warrants are convertible  Warrants
outstanding
   Exercise
Price
   Expiration
Date
  Fair
value
 
Common stock (Initial Public Offering; see Note 1)   140,000   $9.375   October 2026  $170,397 
Common stock (Private Placement; see Note 1)   6,451,613   $2.98   April 2027   6,132,436 
Total   6,591,613           $6,302,833 

 

Schedule of fair value of warrants
  

Initial
Public

Offering

Warrants

  

Private
Placement

Warrants

 
Fair value of underlying securities  $2.88   $1.37 
Expected volatility   51.0%   45.0%
Expected term (in years)   5.0    5.0 
Risk-free interest rate   1.13%   2.92%