XML 116 R74.htm IDEA: XBRL DOCUMENT v3.22.1
Share-Based Compensation - Schedule of the Monte Carlos simulation models to determine the grant date fair value of the RSU Award (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Maximum [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Equity volatility 110.00% 100.00%
Risk free interest rate 1.52% 1.42%
Minimum [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Equity volatility 90.00% 95.00%
Risk free interest rate 0.83% 0.42%
IPO [Member] | Restricted Stock Units (RSUs) [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Date of grant Dec. 07, 2021  
Time to liquidity event (years) 10 years  
Equity volatility 70.00%  
Risk free interest rate 1.47%  
Discount for lack of marketability 5.00%  
Fair value of the RSU award (in thousands) $ 10,300  
Change in Control [Member] | Restricted Stock Units (RSUs) [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Date of grant Jun. 09, 2021  
Fair value of the RSU award (in thousands) $ 1,580  
Change in Control [Member] | Restricted Stock Units (RSUs) [Member] | Maximum [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Time to liquidity event (years) 3 years 21 days  
Equity volatility 110.00%  
Risk free interest rate 0.31%  
Discount for lack of marketability 32.00%  
Change in Control [Member] | Restricted Stock Units (RSUs) [Member] | Minimum [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Time to liquidity event (years) 1 year 6 months 21 days  
Equity volatility 100.00%  
Risk free interest rate 0.11%  
Discount for lack of marketability 26.00%  
Change in control following an IPO [Member] | Restricted Stock Units (RSUs) [Member]    
Schedule of the fair value of the RSU Award considering thirdparty valuation reports [Line Items]    
Date of grant Dec. 07, 2021  
Time to liquidity event (years) 1 year 3 months 29 days  
Equity volatility 65.00%  
Risk free interest rate 0.44%  
Discount for lack of marketability 5.00%  
Fair value of the RSU award (in thousands) $ 150