XML 66 R55.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements - Schedule of Key Inputs into Valuation Models (Details)
3 Months Ended
Jun. 15, 2023
Jun. 30, 2023
10% Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates Jun. 15, 2023  
5% Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates Jan. 01, 2024  
4.99% Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates Jan. 01, 2025  
Level 3 | Risk-free interest rate | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding, measurement input   3.9
Level 3 | Risk-free interest rate | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   3.9
Level 3 | Correlated random variable | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding, measurement input   (0.3)
Level 3 | Correlated random variable | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   (0.3)
Level 3 | Expected volatility - revenue | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding, measurement input   45.0
Level 3 | Expected volatility - revenue | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   45.0
Level 3 | Expected volatility - equity | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding, measurement input   90.0
Level 3 | Expected volatility - equity | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   90.0
Level 3 | Simulated stock price | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding, measurement input   1.01
Level 3 | Revenue discount rate | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   11.3
Level 3 | Risky discount rate | Embedded Derivatives    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Embedded derivative, measurement input   17.0
Level 3 | 10% Warrants | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates   Jun. 15, 2023
Level 3 | 5% Warrants | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates   Jan. 01, 2024
Level 3 | 4.99% Warrants | Warrant Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants vesting dates   Jan. 01, 2025