XML 55 R45.htm IDEA: XBRL DOCUMENT v3.23.2
Schedule of Fair Value Assumption Used (Details)
$ in Thousands
6 Months Ended
May 31, 2023
USD ($)
Mar. 21, 2023
USD ($)
Jun. 30, 2023
USD ($)
Mar. 13, 2023
USD ($)
Dec. 31, 2022
USD ($)
Sep. 08, 2022
USD ($)
Apr. 04, 2022
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Debt instrument fair value     $ 42,990   $ 33,650    
Face value principal payable     40,915   32,747    
Derivative liability fair value $ 262   $ 260        
Measurement Input, Conversion Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input 0.50   0.50        
Measurement Input, Share Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input 0.40   0.41        
Measurement Input, Expected Term [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input, term 6 months   5 months 1 day        
Measurement Input, Price Volatility [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input 160.00   200.00        
Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input 5.30   5.30        
Measurement Input, Expected Dividend Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Derivative liability measurement input          
April 2022 Senior Secured Convertible Note [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Debt instrument fair value     $ 19,530        
Face value principal payable     $ 18,554       $ 27,500
April 2022 Senior Secured Convertible Note [Member] | Measurement Input Required Rate of Return [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     11.400        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Conversion Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     5.00        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Share Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     0.41        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Expected Term [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Expected term years     3 months 14 days        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Price Volatility [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     200.00        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     5.29        
April 2022 Senior Secured Convertible Note [Member] | Measurement Input, Expected Dividend Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input            
September 2022 Senior Convertible Note [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Debt instrument fair value     $ 11,850   11,650    
Face value principal payable     $ 11,250   $ 11,250 $ 11,250  
September 2022 Senior Convertible Note [Member] | Measurement Input Required Rate of Return [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     11.300        
September 2022 Senior Convertible Note [Member] | Measurement Input, Conversion Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     5.00        
September 2022 Senior Convertible Note [Member] | Measurement Input, Share Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     0.41        
September 2022 Senior Convertible Note [Member] | Measurement Input, Expected Term [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Expected term years     1 year 2 months 8 days        
September 2022 Senior Convertible Note [Member] | Measurement Input, Price Volatility [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     200.00        
September 2022 Senior Convertible Note [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input     5.21        
September 2022 Senior Convertible Note [Member] | Measurement Input, Expected Dividend Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input            
Lucid March 2023 Senior Convertible Note [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Debt instrument fair value   $ 11,900 $ 11,610        
Face value principal payable   $ 11,111 $ 11,111 $ 11,100      
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input Required Rate of Return [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input   11.00 11.00        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Conversion Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input   5.00 5.00        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Share Price [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input   1.54 1.39        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Expected Term [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Expected term years   2 years 1 year 8 months 23 days        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Price Volatility [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input   75.00 70.00        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input   4.09 4.89        
Lucid March 2023 Senior Convertible Note [Member] | Measurement Input, Expected Dividend Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Fair value assumption measurement input