XML 79 R60.htm IDEA: XBRL DOCUMENT v3.24.1
Marketable Securities and Fair Value Measurements - Summary of Assumptions used in the Valuation of Derivative Liabilities (Details)
Dec. 31, 2023
yr
$ / shares
Dec. 31, 2022
yr
$ / shares
Aug. 09, 2022
yr
$ / shares
Unit price | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | $ / shares   1.65  
Unit price | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | $ / shares 2.04 1.65  
Unit price | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | $ / shares 2.04 1.65  
Unit price | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | $ / shares 2.04 1.65 6.63
Unit price | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | $ / shares 2.04 1.65 6.63
Term (in years) | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | yr   3.87  
Term (in years) | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | yr 0.87 1.54  
Term (in years) | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | yr 0.87 1.55  
Term (in years) | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | yr 3.61 4.61 5.00
Term (in years) | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs | yr 3.61 4.61 5.00
Volatility | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs   0.7180  
Volatility | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.4940 0.7000  
Volatility | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.4940 0.7000  
Volatility | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.5860 0.4000 0.425
Volatility | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.5860 0.4000 0.425
Risk-free rate | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs   0.0408  
Risk-free rate | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.0490 0.0445  
Risk-free rate | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.0490 0.0445  
Risk-free rate | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.0390 0.0399 0.030
Risk-free rate | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.0390 0.0399 0.030
Dividend yield | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs   0  
Dividend yield | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0  
Dividend yield | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0  
Dividend yield | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0 0
Dividend yield | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0 0
Cost of equity | Derivative Warrant Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs   0  
Cost of equity | First Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.1690 0.1360  
Cost of equity | Second Tranche Earnout      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0.1690 0.1360  
Cost of equity | Convertible Note Warrant Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0 0
Cost of equity | Conversion Option Derivative Liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Fair value measurements inputs 0 0 0