XML 41 R32.htm IDEA: XBRL DOCUMENT

Warrants (Tables)

6 Months Ended

Jun. 30, 2022

Class of Warrant or Right [Line Items]

Schedule Of Fair Value Of The Common Stock Warrant Liabilities Measured Using Black Scholes Approach

The fair value of the Trinity Warrant liabilities presented above were measured using the Black Scholes model approach. Significant inputs into the respective models at June 2, 2022, the exercise date of the Trinity Warrants, are as follows:


Valuation Assumption - Common Stock Warrants	June 2 2022
Stock price	$	8.23
Strike price	$	0.27
Volatility (annual)		105.10	%
Risk-free rate		2.94	%
Estimated time to expiration (years)		9
Dividend yield		—	%

Summary of vesting status of the Customer Warrant

The vesting status of the Customer Warrant is as follows at June 30, 2022 and December 31, 2021:


	June 30, 2022		December 31, 2021
Vested Customer warrants		1,072,237		1,072,237
Unvested Customer warrants		1,608,370		1,608,359

		2,680,607		2,680,596

Warrants To Purchase Class A Common Stock [Member]

Class of Warrant or Right [Line Items]

Schedule Of Fair Value Of The Common Stock Warrant Liabilities Measured Using Black Scholes Approach

The fair value of the Private Warrant was measured using the Black Scholes model approach. Significant inputs into the respective models at March 2, 2022 (the initial recognition) and June 30, 2022 are as follows:


Valuation Assumptions	Initial Recognition on March 2, 2022			June 30, 2022
	As Restated (1)			As Restated (1)
Stock Price	$	9.43		$	3.67
Strike Price	$	11.50		$	11.50
Volatility (annual) (1)		30.66	%		79.03	%
Risk-free rate		1.74	%		3.01	%
Estimated time to expiration (years)		5			4.672
Dividend yield		—	%		—	%

(1)	As restated and discussed in Note 1 — Description of Business — Restatement of Condensed Consolidated Financial Statements and Immaterial Correction of Prior-Period Errors