XML 69 R45.htm IDEA: XBRL DOCUMENT v3.23.1

MEZZANINE EQUITY AND WARRANT LIABILITIES (Tables)

12 Months Ended

Dec. 31, 2022

MEZZANINE EQUITY AND WARRANT LIABILITIES

Schedule of fair value of the warrants calculated using the Black-Scholes pricing model

​

​	​	​	​	​	​	​	​	​	​	​
​	​	As of December 31, 2021
​		Series A Warrant			Series B Warrant			Series C Warrant		​
Risk-free rate of return	​		1.41	%		0.24	%		1.46	%
Estimated volatility rate	​		45.82	%		50.55	%		46.99	%
Dividend yield	​		—	%		—	%		—	%
Spot price of underling ordinary share	​		1.14	​		1.14	​		1.14	​
Exercise price		$	3		$	3		$	3	​
Fair value of warrant		$	335		$	3		$	2	​

​

​	​	​	​	​	​	​	​	​	​	​
​	​	As of December 31, 2022								​
​		Series A Warrant			Series B Warrant			Series C Warrant		​
Risk-free rate of return	​	​	4.12	%	​	4.53	%	​	4.12	%
Estimated volatility rate	​		55.29	%		54.43	%		54.38	%
Dividend yield	​		0	%		0	%		0	%
Spot price of underling ordinary share	​	​	0.29	​	​	0.29	​	​	0.29	​
Exercise price	​	$	3	​	$	3	​	$	3	​
Fair value of warrant	​	$	24	​	$	—	​	$	—	​

X

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5047-113901

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 50
-Section S99
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=6784392&loc=d3e188667-122775

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_WarrantsAndRightsNoteDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration