XML 51 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Equity (Tables)
12 Months Ended
Dec. 31, 2022
Class of Stock [Line Items]  
Summary of activity for warrants

    

Weighted

    

    

Average

Weighted

Aggregate

Remaining

Average

Intrinsic Value

Total Warrants

Term

Exercise Price

(in thousands)

Outstanding as of December 31, 2020 (as previously reported)

620,055

 

11.08

$

14.61

$

22,128

Retroactive application of reverse recapitalization (Note 4)

2,455,415

(13.53)

Outstanding as of December 31, 2020, effect of Merger (Note 4)

3,075,470

4.34

1.09

150,956

Issued

6,193,449

1.90

4.62

115,941

Assumed

3,586,250

5.00

11.50

45,725

Exercised

(3,330,956)

(3.19)

(67,412)

Forfeited

(218,423)

(1.53)

(1,501)

Outstanding as of December 31, 2021

9,305,790

3.62

9.09

4,942

Issued

8,215,963

5.50

3.11

Expired

(1,036,830)

(2.62)

(3.05)

Outstanding as of December 31, 2022

16,484,923

3.59

$

6.49

$

Substitute Warrants  
Class of Stock [Line Items]  
Schedule of Assumptions

    

Original Warrants

    

Substitute Warrants

 

Strike price

$7.58-$15.84

$1.53-$3.19

Volatility rate

 

80.0%

 

80.0%

Risk-free rate

 

0.03%-0.32%

 

0.03%-0.32%

Expected term

 

0.57-3.69

 

0.57-3.69

Dividend yield