XML 82 R56.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments (Details) - Schedule of summarizes financial instruments carried at fair value - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Bridge Warrants [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning  
Additions [1] 9,938  
Payment of transaction costs  
Changes in fair value measurements 85,192  
Payments of notes payable  
Conversions of notes to Common Stock  
Reclassification of Private Warrants to Public Warrants  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06  
Balance of ending 95,130
Notes Payable, Ares [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 87,619  
Additions [1]  
Payment of transaction costs  
Changes in fair value measurements (554)  
Payments of notes payable (87,065)  
Conversions of notes to Common Stock  
Reclassification of Private Warrants to Public Warrants  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06  
Balance of ending 87,619
Notes Payable, Bridge [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning  
Additions [1] 82,000  
Payment of transaction costs (3,834)  
Changes in fair value measurements (20,874)  
Payments of notes payable  
Conversions of notes to Common Stock (31,284)  
Reclassification of Private Warrants to Public Warrants  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06  
Balance of ending 26,008
Notes Payable, ATW NPA [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 73,663  
Additions [1]  
Payment of transaction costs  
Changes in fair value measurements (5,466)  
Payments of notes payable  
Conversions of notes to Common Stock (68,197)  
Reclassification of Private Warrants to Public Warrants  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06  
Balance of ending 73,663
Private Warrants [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 642
Additions [1]  
Payment of transaction costs  
Proceeds, net of original issuance discount  
Original issue discount [2]  
Proceeds allocated to equity classified warrants  
Issuance of warrant liabilities   290
Transaction costs and consent fees charged to interest expense  
Private warrant liability and obligation to issue registered shares assumed in Business Combination   2,152
Changes in fair value measurements (326) (1,800)
Repayment of principal and liquidation premium  
Conversion of principal and liquidation premium to equity  
Reclassification of warrant liability to equity  
Payments of notes payable  
Conversions of notes to Common Stock  
Reclassification of Private Warrants to Public Warrants (264)  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06  
Balance of ending 52 642
Obligation to issue registered shares of Class A Common Stock [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 12,635
Additions [1]  
Payment of transaction costs  
Proceeds, net of original issuance discount  
Original issue discount [2]  
Proceeds allocated to equity classified warrants  
Issuance of warrant liabilities  
Transaction costs and consent fees charged to interest expense  
Private warrant liability and obligation to issue registered shares assumed in Business Combination   32,900
Changes in fair value measurements (20,265)
Repayment of principal and liquidation premium  
Conversion of principal and liquidation premium to equity  
Reclassification of warrant liability to equity  
Payments of notes payable  
Conversions of notes to Common Stock  
Reclassification of Private Warrants to Public Warrants  
Reclassification of obligation to issue registered shares upon adoption of ASC 2020-06 (12,635)  
Balance of ending 12,635
Related Party Notes Payable at Fair Value [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 32,949
Proceeds, net of original issuance discount  
Original issue discount [2]  
Proceeds allocated to equity classified warrants  
Issuance of warrant liabilities  
Transaction costs and consent fees charged to interest expense  
Private warrant liability and obligation to issue registered shares assumed in Business Combination  
Changes in fair value measurements   163
Repayment of principal and liquidation premium   (27,593)
Conversion of principal and liquidation premium to equity   (5,519)
Reclassification of warrant liability to equity  
Balance of ending  
Notes Payable At Fair Value [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 161,282 59,742
Proceeds, net of original issuance discount   171,929
Original issue discount [2]   11,860
Proceeds allocated to equity classified warrants   (17,596)
Issuance of warrant liabilities  
Transaction costs and consent fees charged to interest expense   5,022
Private warrant liability and obligation to issue registered shares assumed in Business Combination  
Changes in fair value measurements   31,008
Repayment of principal and liquidation premium   (48,210)
Conversion of principal and liquidation premium to equity   (52,473)
Reclassification of warrant liability to equity  
Balance of ending   161,282
The9 Conditional Obligation [Member]    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Balance of beginning 1,128
Proceeds, net of original issuance discount  
Original issue discount [2]  
Proceeds allocated to equity classified warrants  
Issuance of warrant liabilities  
Transaction costs and consent fees charged to interest expense  
Private warrant liability and obligation to issue registered shares assumed in Business Combination  
Changes in fair value measurements   1,735
Repayment of principal and liquidation premium  
Conversion of principal and liquidation premium to equity   (2,863)
Reclassification of warrant liability to equity  
Balance of ending  
[1] Additions during the year ended December 31, 2022 included non-cash conversion of $9.9 million Bridge warrants, which was charged to Change in fair value measurements in the Consolidated Statements of Operations for the year ended December 31, 2022, and cash contribution of $82.0 million to note payable, which was reduced by the original issuance discount of $8.2 million, resulting in a net cash contribution of $73.8 million.
[2] Original issue discount represents the amount withheld by the note payable holder upon issuance of the note which will be paid, in addition to the full note payable principal, to the lender upon maturity of the notes payable. The original issue discount is included in Change in Fair Value Measurements on the Consolidated Statements of Operations and Comprehensive Loss.