XML 75 R65.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements - Valuation Assumptions (Details)
9 Months Ended
Jun. 30, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jun. 30, 2022
USD ($)
Sep. 30, 2023
USD ($)
Sep. 30, 2022
USD ($)
Private warrants derivative liability | Exercise price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 230 230 230 230 230
Private warrants derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 5.8 13 90 6.42 13.6
Private warrants derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.999 0.75 0.516 0.999 0.98
Private warrants derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 3 years 7 months 6 days 4 years 1 month 2 days 4 years 7 months 2 days 3 years 4 months 6 days 4 years 4 months 2 days
Private warrants derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.045 0.041 0.03 0.047 0.041
Private warrants derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0 0 0 0 0
Forward share purchase agreements derivative liability | Exercise price one          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     206.2    
Forward share purchase agreements derivative liability | Exercise price three          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     203.2    
Forward share purchase agreements derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     90    
Forward share purchase agreements derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     0.704    
Forward share purchase agreements derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term     1 month 2 days    
Forward share purchase agreements derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     0.013    
Forward share purchase agreements derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input     0    
Escrow shares derivative liability | First stock price trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 270 270 270 270 270
Escrow shares derivative liability | Second stock price trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 310 310 310 310 310
Escrow shares derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 5.8 13 90 6.42 13.6
Escrow shares derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.986 0.86 0.68 0.986 0.79
Escrow shares derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 1 year 7 months 6 days 2 years 1 month 2 days 2 years 7 months 2 days 1 year 4 months 6 days 2 years 4 months 2 days
Escrow shares derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.051 0.044 0.03 0.054 0.042
Escrow shares derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0 0 0 0 0
Stockholder earn-out rights derivative liability | First stock price trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 270 270 270 270 270
Stockholder earn-out rights derivative liability | Second stock price trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 310 310 310 310 310
Stockholder earn-out rights derivative liability | First revenue trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 65,000,000 65,000,000 65,000,000 65,000,000 65,000,000
Stockholder earn-out rights derivative liability | Second revenue trigger          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 101,000,000 101,000,000 101,000,000 101,000,000 101,000,000
Stockholder earn-out rights derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 5.8 13 90 6.42 13.6
Stockholder earn-out rights derivative liability | 2022 Revenue assumption          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 44,000,000 48,000,000 49,500,000 42,000,000 47,500,000
Stockholder earn-out rights derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.986 0.86 0.68 0.986 0.79
Stockholder earn-out rights derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 1 year 7 months 6 days 2 years 1 month 2 days 2 years 7 months 2 days 1 year 4 months 6 days 2 years 4 months 2 days
Stockholder earn-out rights derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.051 0.044 0.03 0.054 0.042
Stockholder earn-out rights derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0 0 0 0 0