Quarterly report pursuant to Section 13 or 15(d)

Derivative Liabilities (Tables)

v3.23.1
Derivative Liabilities (Tables)
3 Months Ended
Mar. 31, 2023
Derivative Liabilities [Abstract]  
Schedule of derivative liabilities
    Warrants        
    Public     Private                    
    SPAC     SPAC     PIPE     Other     Total  
Balance as of January 1, 2023     $ 31,625     $ 1,256     $ 42,100     $ 400     $ 75,381  
Change in fair value of derivative liabilities     (21,390 )     (1,005 )     (30,600 )     (328 )     (53,323 )
Balance as of March 31, 2023   $ 10,235     $ 251     $ 11,500     $ 72     $ 22,058  

 

Schedule of option pricing models
    March 31,
2023
 
Risk-free interest rate     3.71% - 4.40 %
Expected term in years     1.34 – 2.90   
Expected volatility     103.5% - 106.0 %
Expected dividends     0 %
Market Price   $ 1.80  

 

    December 31,
2022
 
Risk-free interest rate     2.30% - 4.50 %
Expected term in years     1.59 – 3.90  
Expected volatility     76.0% - 105.0 %
Expected dividends     0 %
Market Price   $ 3.39