XML 43 R34.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]  
Summary of assets and liabilities measured at fair value on a recurring basis

The following are the major categories of assets and liabilities measured at fair value on a recurring basis as of September 30, 2023 and December 31, 2022, using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3) (in thousands):

 

September 30, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

   Marketable securities

 

$

1,638

 

 

$

 

 

$

 

 

$

1,638

 

   Short-term investments

 

 

 

 

 

124,581

 

 

 

 

 

 

124,581

 

Total assets

 

$

1,638

 

 

$

124,581

 

 

$

 

 

$

126,219

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

   Warrant liabilities - public warrants

 

$

103

 

 

$

 

 

$

 

 

$

103

 

   Warrant liabilities - private warrants

 

 

-

 

 

 

 

 

 

120

 

 

 

120

 

 Earnout liabilities

 

 

-

 

 

 

 

 

 

18

 

 

 

18

 

Total liabilities

 

$

103

 

 

$

 

 

$

138

 

 

$

241

 

 

December 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

   Marketable securities

 

$

285

 

 

$

 

 

$

 

 

$

285

 

   Short-term investments

 

 

 

 

 

168,789

 

 

 

 

 

 

168,789

 

Total assets

 

$

285

 

 

$

168,789

 

 

$

 

 

$

169,074

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

   Warrant liabilities - public warrants

 

$

209

 

 

$

 

 

$

 

 

$

209

 

   Warrant liabilities - private warrants

 

 

-

 

 

 

 

 

 

254

 

 

 

254

 

 Earnout liabilities

 

 

-

 

 

 

 

 

 

53

 

 

 

53

 

Total liabilities

 

$

209

 

 

$

 

 

$

307

 

 

$

516

 

 

Summary of roll-forward of the Level 3 public warrant liability

A roll-forward of the Level 1 public warrant liability is as follows (dollars in thousands):

 

Opening value at January 1, 2023

 

 

 

 

 

$

209

 

Change in fair value during the period

 

 

 

 

 

 

(107

)

Ending value at September 30, 2023

 

 

 

 

 

$

103

 

Summary of roll-forward of the Level 3 private warrant liability

A roll-forward of the Level 3 private warrant liability is as follows (dollars in thousands):

 

Opening value at January 1, 2023

 

 

 

 

 

$

253

 

Change in fair value during the period

 

 

 

 

 

 

(133

)

Ending value at September 30, 2023

 

 

 

 

 

$

120

 

 

Black Scholes Option Pricing Model [Member]  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]  
Summary of roll-forward of the Level 3 private warrant liability The following table presents the assumptions used to value the private warrant liability for the nine months ended September 30, 2023:

 

Exercise price

 

 

 

 

 

$

368.00

 

Expected volatility

 

 

 

 

 

 

117.1

%

Risk-free interest rate

 

 

 

 

 

 

4.8

%

Remaining term

 

 

 

 

 

3.26 years

 

Dividend yield

 

 

 

 

 

 

0

%

Earnout Shares Liability [Member]  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]  
Summary of roll-forward of the Level 3 derivative asset and liability on loans

A roll-forward of the Level 3 Founder Holder Earnout Shares liability is as follows (dollars in thousands):

 

Opening value at January 1, 2023

 

 

 

 

 

$

53

 

Change in fair value during the period

 

 

 

 

 

 

(35

)

Ending value at September 30, 2023

 

 

 

 

 

$

18

 

 

Summary of fair value of the derivative asset and liability The following table presents the assumptions used to value the Founder Holder Earnout Shares liability for the period ended September 30, 2023:

 

Exercise price

 

 

 

 

 

$400-$480

 

Expected volatility

 

 

 

 

 

 

91.6

%

Risk-free interest rate

 

 

 

 

 

 

4.8

%

Remaining term

 

 

 

 

 

3.27 years

 

Dividend yield

 

 

 

 

 

 

0

%