XML 41 R31.htm IDEA: XBRL DOCUMENT
v3.23.3

Fair Value Measurements (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2023
Fair Value Disclosures [Abstract] |
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis | The following tables present information about the Company's assets and liabilities that are measured at fair value on a recurring basis and indicate the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
|  | As of September 30, 2023 |
|  | Total |  |  | Quoted Prices In Active Markets (Level 1) |  |  | Significant Other Observable Inputs (Level 2) |  |  | Significant Other Unobservable Inputs (Level 3) |
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Public Warrant liability |  | $ | 402,500 |  |  | $ | 402,500 |  |  | $ | — |  |  | $ | — |
Private Placement Warrant liability |  |  | 14,602 |  |  |  | — |  |  |  | — |  |  |  | 14,602 |
Total |  | $ | 417,102 |  |  | $ | 402,500 |  |  | $ | — |  |  | $ | 14,602 |
|  | As of December 31, 2022 |
|  | Total |  |  | Quoted Prices In Active Markets (Level 1) |  |  | Significant Other Observable Inputs (Level 2) |  |  | Significant Other Unobservable Inputs (Level 3) |
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Public Warrant liability |  | $ | 310,500 |  |  | $ | 310,500 |  |  | $ | — |  |  | $ | — |
Private Placement Warrant liability |  | $ | 10,430 |  |  |  | — |  |  |  | — |  |  |  | 10,430 |
Total |  | $ | 320,930 |  |  | $ | 310,500 |  |  | $ | — |  |  | $ | 10,430 |
Summary of Changes in Level 3 Fair Value Measurements | The following table provides a summary of the changes in Level 3 fair value measurements:
|  | September 30, 2023 |
Balance, December 31, 2022 |  | $ | 10,430 |
Change in fair value of Private Placement Warrant liability |  |  | (2,086 | )
Balance, March 31, 2023 |  | $ | 8,344 |
Change in fair value of Private Placement Warrant liability |  |  | 12,516 |
Balance, June 30, 2023 |  | $ | 20,860 |
Change in fair value of Private Placement Warrant liability |  | $ | (6,258 | )
Balance, September 30, 2023 |  | $ | 14,602 |
Schedule of Key Inputs into Monte Carlo Simulation | The key inputs into the valuations as of September 30, 2023 and December 31, 2022 were as follows:
|  | September 30, 2023 |  |  | December 31, 2022 |
Risk-free interest rate |  |  | 4.79 | % |  |  | 4.00 | %
Expected term remaining (years) |  |  | 3.06 |  |  |  | 3.81 |
Implied volatility |  |  | 97.0 | % |  |  | 82.0 | %
Closing common stock price on the measurement date |  | $ | 0.63 |  |  | $ | 0.59 |
The key inputs into the valuations as of the initial measurement date, December 7, 2022, were as follows:
|  | Initial Measurement |
Risk-free interest rate |  |  | 3.62 | %
Expected term remaining (years) |  |  | 5.00 |
Implied volatility |  |  | 89.0 | %
Closing common stock price on the measurement date, less discount for lack of marketability (1) |  | $ | 0.66 |
The key inputs into the valuations as of the 2023 Ladenburg Agreement initial measurement date, March 21, 2023, were as follows:
|  | Initial Measurement |
Risk-free interest rate |  |  | 3.98 | %
Expected term remaining (years) |  |  | 3.00 |
Implied volatility |  |  | 94.0 | %
Closing common stock price on the measurement date |  | $ | 0.52 |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb) -SubTopic 10 -Topic 820 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -SubTopic 10 -Topic 820 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-3 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration