XML 54 R43.htm IDEA: XBRL DOCUMENT v3.23.1
Share-based Compensation - Share option activity (Details) - USD ($)
3 Months Ended 12 Months Ended
Jan. 01, 2024
Mar. 16, 2023
Mar. 31, 2023
Dec. 31, 2022
Aggregate Intrinsic Value        
Share-based compensation expense     $ 2,366,000  
PSO        
Aggregate Intrinsic Value        
Share-based compensation expense     45,611,000  
Amount of external capital raised     $ 75,000,000  
Equity Incentive Plan        
Number of Options        
Beginning balance     383,371  
Granted 4,029,898 8,059,796 1,558,562  
Ending balance     1,941,933 383,371
Options vested and exercisable     85,708  
Weighted Average Exercise Price        
Beginning balance     $ 0.84  
Granted     1.20  
Ending balance     1.13 $ 0.84
Options vested and exercisable     $ 0.84  
Weighted Average Remaining Contractual Life        
Outstanding     9 years 7 months 6 days 9 years 4 months 24 days
Options vested and exercisable     9 years 2 months 12 days  
Aggregate Intrinsic Value        
Outstanding     $ 26,781,000 $ 1,804,000
Options vested and exercisable     $ 1,207,000  
Equity Incentive Plan | Recapitalization        
Number of Options        
Beginning balance     3,547  
Recapitalization       379,824
Ending balance       3,547
Weighted Average Exercise Price        
Beginning balance     $ 90.50  
Recapitalization       $ (89.66)
Ending balance       $ 90.50
Weighted Average Remaining Contractual Life        
Outstanding       9 years 4 months 24 days
Aggregate Intrinsic Value        
Outstanding       $ 1,804,000