XML 107 R87.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value of Financial Instruments (Details) - Schedule of summarizes financial instruments carried at fair value - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Bridge Warrants [Member]      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Balance of beginning $ 95,130  
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 26,008  
Additions 190,000 82,000 [1]  
Payment of transaction costs   (3,834)  
Changes in fair value measurements (79,462) (20,874)  
Payments of notes payable (1,139)  
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 52 642
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.