Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements (Tables)

v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of fair value on a recurring basis into the fair value hierarchy
    Fair value measured at March 31, 2023  
    Total
carrying
value at
March 31,
2023
    Quoted
prices in
active
markets
(Level 1)
    Significant
other
observable
inputs
(Level 2)
    Significant
unobservable
inputs
(Level 3)
 
Liabilities:                        
Convertible notes   $ 3,191     $
       -
    $
         -
    $ 3,191  
Warrant liability   $ 2,332     $
-
    $
-
    $ 2,332  

 

    Fair value measured at December 31, 2022  
    Total
carrying
value at
December 31,
2022
    Quoted
prices in
active
markets
(Level 1)
    Significant
other
observable
inputs
(Level 2)
    Significant
unobservable
inputs
(Level 3)
 
Liabilities:                        
Convertible notes   $ 1,654     $
        -
    $
         -
    $ 1,654  
Warrant liability   $ 972     $
-
    $
-
    $ 972  

 

Schedule of level 3 liabilities measured at fair value
    Convertible Notes     Warrant Liability  
Balance at December 31, 2022   $ 1,654     $ 972  
Conversion of October convertible notes     (516 )    
-
 
Issuance of convertible note in connection with Line of Credit     2,000      
-
 
Warrants issued in connection with January promissory note    
-
      157  
Warrants issued in connection with Line of Credit    
-
      5,593  
Warrants issued in connection with inducement agreement    
-
      760  
Warrants issued in connection with February waiver agreement    
-
      711  
Change in fair value of convertible notes in connection with March waiver agreement     368      
-
 
Fair value of warrants exercised    
-
      (759 )
Loss on extinguishment of warrant liability    
-
      504  
Gain on issuance of  convertible note     (64 )    
-
 
Change in fair value     (251 )     (5,606 )
Balance at March 31, 2023   $ 3,191     $ 2,332  

 

Schedule of significant unobservable inputs (Level 3 inputs)
    January
2023
    February
2023
    March 31,
2023
    December 31,
2022
 
Dividend yield     0 %     0 %     0 %     0 %
Expected price volatility     50.0 %     47.6%- 60 %     50.0%-54.0 %     48.7 %
Risk free interest rate     3.98 %     3.68%-5.13 %     3.60%-3.65 %     4.74 %
Expected term (in years)     5.0       5.0-6.0       4.6-4.8       0.8