XML 71 R56.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements - Inputs (Details)
$ / shares in Units, $ in Thousands
Mar. 31, 2023
USD ($)
Y
$ / shares
Apr. 19, 2022
USD ($)
Credit Agreement and Guaranty    
Fair value inputs    
Fair value debt $ 54,698  
Revenue Interest Financing Agreement    
Fair value inputs    
Fair value debt $ 32,416  
BTI Warrants    
Fair value inputs    
Fair value warrant classified as equity   $ 3,245
Fair value of grants per share | $ / shares $ 14.93  
Strike price | BTI Warrants    
Fair value inputs    
Derivative liability input | $ / shares 20.04  
Strike price | Equity Investment Rights    
Fair value inputs    
Derivative liability input 110.0  
Volatility (annual) | BTI Warrants    
Fair value inputs    
Derivative liability input 95  
Volatility (annual) | Equity Investment Rights    
Fair value inputs    
Derivative liability input 97.4  
Volatility (annual) | OnkosXcel Warrants    
Fair value inputs    
Derivative liability input 100  
Probability of exercise | Equity Investment Rights    
Fair value inputs    
Derivative liability input 90.0  
Risk-free rate | BTI Warrants    
Fair value inputs    
Derivative liability input 2.95  
Time period (years) | BTI Warrants    
Fair value inputs    
Derivative liability input | Y 7  
Time period (years) | Equity Investment Rights    
Fair value inputs    
Derivative liability input | Y 4.0  
Estimated premium to 30-day average | Equity Investment Rights    
Fair value inputs    
Derivative liability input 25.0  
Discount rate | Equity Investment Rights    
Fair value inputs    
Derivative liability input 4.1