XML 46 R37.htm IDEA: XBRL DOCUMENT v3.23.1
REDEEMABLE CONVERTIBLE PREFERRED SHARES AND REDEEMABLE CONVERTIBLE PREFERRED SHARES WARRANTS (Tables)
12 Months Ended
Dec. 31, 2022
Temporary Equity Disclosure [Abstract]  
Temporary Equity
A summary of the authorized, issued and outstanding redeemable convertible preferred shares of Series A, Series A-1, Series B, Series C, Series D and Series E (collectively “Preferred Shares”) as of December 31, 2021 (in thousands, except share and per share amounts) is as follows:
December 31, 2021
Shares AuthorizedShares Issued and OutstandingIssuance Price Per ShareCarrying ValueAggregate Liquidation Preference
Series A370,370 370,370 $3.38 $1,243 $1,837 
Series A-1179,398 172,857 18.90 3,254 4,489 
Series B412,554 412,554 35.81 36,635 18,468 
Series C343,498 343,498 72.57 24,893 30,106 
Series D713,076 688,301 149.35 105,016 183,329 
Series E187,347 187,347 838.49 136,006 165,733 
2,206,243 2,174,927 $307,047 $403,962 
Fair Value Measurement Inputs and Valuation Techniques The following assumptions in determining the fair value of the Option as of issuance date:
June 1, 2020
Price of the Underlying Shares137.88 
Exercise Price149.35 
Expected Term0.38 
Risk Free Rate0.10 %
Volatility16 %
The following are the significant assumptions in determining the fair value of the Series D warrants as of December 31, 2021:  
Series D warrantsDecember 31, 2021
Probability of Occurrence of IPO85 %
Probability of achieving the vesting condition76 %
Volatility41 %
Time to exit (years)0.75 
Exercise Price$0.01 
Risk Free Rate0.29 %