XML 42 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
 12 Months Ended
Dec. 31, 2022
Debt  
Schedule of Warrants, Valuation assumptions, Black-Scholes method

Risk-free interest rate

1.82%

Expected life of Warrants (years)

7

Expected price volatility

49.94%

Expected dividend yield

0%

Schedule of carrying value of Notes and Warrants

  


December 31, 2022



December 31, 2021


Liability component:

  

  

  

  

  

  

  

  

Principal

  

$

1,920

  

  

$

2,640

  

Less: debt discount and issuance costs, net of amortization

  

  

(188

)

  

  

(385

)

Net carrying amount

  

$

1,732

  

  

$

2,255

  

Equity component(1):

  

  

  

  

  

  

  

  

Warrants

  

$

318

  

  

$

318

  

Conversion feature

  

122

  

  

122

  

Net carrying amount

  

$

440

  

  

$

440

  










Current portion of liability component included under short-term debt
$1,920

$720
Long-term portion of liability component included under long-term debt

—


1,920
Liability component total
$1,920

$2,640


(1) Recorded on the consolidated balance sheets as additional paid-in capital.
Schedule of maturities of principal amount contained in the Notes

Year ending December 31,


Principal Amount Maturing


2023

  

  

1,920

  

Net carrying amount

  

$

1,920