XML 71 R59.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements - Inputs (Details)
$ / shares in Units, $ in Thousands
Sep. 30, 2023
USD ($)
$ / shares
Y
Apr. 19, 2022
USD ($)
Credit Agreement and Guaranty    
Fair value inputs    
Fair value debt $ 56,151  
Revenue Interest Financing Agreement    
Fair value inputs    
Fair value debt $ 28,547  
BTI Warrants    
Fair value inputs    
Fair value warrant classified as equity   $ 3,245
Fair value of grants per share | $ / shares $ 14.93  
Strike price | BTI Warrants    
Fair value inputs    
Derivative liability input | $ / shares 20.04  
Strike price | Equity Investment Rights    
Fair value inputs    
Derivative liability input 1.100  
Volatility (annual) | BTI Warrants    
Fair value inputs    
Derivative liability input 0.95  
Volatility (annual) | Equity Investment Rights    
Fair value inputs    
Derivative liability input 0.979  
Volatility (annual) | OnkosXcel Warrants    
Fair value inputs    
Derivative liability input 1  
Probability of exercise | Equity Investment Rights    
Fair value inputs    
Derivative liability input 0.891  
Time period | BTI Warrants    
Fair value inputs    
Derivative liability input | Y 7  
Time period | Equity Investment Rights    
Fair value inputs    
Derivative liability input | Y 3.6  
Estimated premium to 30-day average | Equity Investment Rights    
Fair value inputs    
Derivative liability input 0.245  
Discount rate | Equity Investment Rights    
Fair value inputs    
Derivative liability input 0.051  
Risk-free rate | BTI Warrants    
Fair value inputs    
Derivative liability input 0.0295