XML 58 R48.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value of Financial Instruments - Schedule of Changes in Liability for Unobservable Inputs (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2021
Jul. 21, 2021
Sep. 30, 2021
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Liabilities assumed in the Business Combination $ 1,153 $ 2,152  
Related Party Notes Payable at Fair Value      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance     $ 32,949
Proceeds, net of original issuance discount     0
Original issue discount     0
Consent fees     0
Transaction costs charged to interest expense     0
Warrant fair value charged to interest expense     0
Repayment of principal and liquidation premium     (27,593)
Conversion to equity     (5,518)
Proceeds allocated to equity classified warrants     0
Liabilities assumed in the Business Combination     0
Issuance of warrants     0
Changes in fair value measurements     162
Ending balance 0   0
Notes Payable at Fair Value      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance     59,742
Proceeds, net of original issuance discount     171,929
Original issue discount     11,860
Consent fees     1,334
Transaction costs charged to interest expense     1,700
Warrant fair value charged to interest expense     1,988
Repayment of principal and liquidation premium     (48,210)
Conversion to equity     (52,473)
Proceeds allocated to equity classified warrants     (17,596)
Liabilities assumed in the Business Combination     0
Issuance of warrants     0
Changes in fair value measurements     58,315
Ending balance 188,589   188,589
The9 Conditional Obligation      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance     1,128
Proceeds, net of original issuance discount     0
Original issue discount     0
Consent fees     0
Transaction costs charged to interest expense     0
Warrant fair value charged to interest expense     0
Repayment of principal and liquidation premium     0
Conversion to equity     (2,863)
Proceeds allocated to equity classified warrants     0
Liabilities assumed in the Business Combination     0
Issuance of warrants     0
Changes in fair value measurements     1,735
Ending balance 0   0
Private Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance     0
Proceeds, net of original issuance discount     0
Original issue discount     0
Consent fees     0
Transaction costs charged to interest expense     0
Warrant fair value charged to interest expense     0
Repayment of principal and liquidation premium     0
Conversion to equity     0
Proceeds allocated to equity classified warrants     0
Issuance of warrants     290
Changes in fair value measurements     (1,289)
Ending balance 1,153   1,153
Obligation to Issue Registered Shares of Class A Common Stock      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance     0
Proceeds, net of original issuance discount     0
Original issue discount     0
Consent fees     0
Transaction costs charged to interest expense     0
Warrant fair value charged to interest expense     0
Repayment of principal and liquidation premium     0
Conversion to equity     0
Proceeds allocated to equity classified warrants     0
Liabilities assumed in the Business Combination     32,900
Issuance of warrants     0
Changes in fair value measurements     (10,389)
Ending balance $ 22,511   $ 22,511