XML 83 R56.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments - Summarizes the Activity of the Level 3 Fair Value Measurements (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance $ 12,600  
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Change in fair value measurements Change in fair value measurements
Ending Balance   $ 12,600
Bridge Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance $ 0  
Additions 9,938  
Payment of transaction costs 0  
Changes in fair value measurements 85,192  
Payments of notes payable & Conversion of principal and liquidation premium to equity 0  
Conversions of notes to Common Stock 0  
Reclassification of Private Warrants to Public Warrants 0  
Ending Balance 95,130 0
Non cash conversion 9,900  
Bridge Warrants | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0  
Ending Balance   0
Notes Payable, Ares    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 87,619  
Additions 0  
Payment of transaction costs 0  
Changes in fair value measurements (554)  
Payments of notes payable & Conversion of principal and liquidation premium to equity (87,065)  
Conversions of notes to Common Stock 0  
Reclassification of Private Warrants to Public Warrants 0  
Ending Balance 0 87,619
Notes Payable, Ares | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0  
Ending Balance   0
Notes Payable, Bridge    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0  
Additions 82,000  
Payment of transaction costs (3,834)  
Proceeds, net of original issuance discount 73,800  
Original issue discount 8,200  
Changes in fair value measurements (20,874)  
Payments of notes payable & Conversion of principal and liquidation premium to equity 0  
Conversions of notes to Common Stock (31,284)  
Reclassification of Private Warrants to Public Warrants 0  
Ending Balance 26,008 0
Notes Payable, Bridge | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0  
Ending Balance   0
Related Party Notes Payable at Fair Value    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0 32,949
Proceeds, net of original issuance discount   0
Original issue discount   0
Proceeds allocated to equity classified warrants   0
Issuance of warrant liabilities   0
Transaction costs and consent fees charged to interest expense   0
Private warrant liability and obligation to issue registered shares assumed in Business Combination   0
Changes in fair value measurements   163
Repayment of principal and liquidation premium   (27,593)
Payments of notes payable & Conversion of principal and liquidation premium to equity   (5,519)
Reclassification of Private Warrants to Public Warrants   0
Ending Balance   0
Notes Payable At Fair Value    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 161,282 59,742
Proceeds, net of original issuance discount   171,929
Original issue discount   11,860
Proceeds allocated to equity classified warrants   (17,596)
Issuance of warrant liabilities   0
Transaction costs and consent fees charged to interest expense   5,022
Private warrant liability and obligation to issue registered shares assumed in Business Combination   0
Changes in fair value measurements   31,008
Repayment of principal and liquidation premium   (48,210)
Payments of notes payable & Conversion of principal and liquidation premium to equity   (52,473)
Reclassification of Private Warrants to Public Warrants   0
Ending Balance 26,000 161,282
Notes Payable, ATW NPA    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 73,663  
Additions 0  
Payment of transaction costs 0  
Changes in fair value measurements (5,466)  
Payments of notes payable & Conversion of principal and liquidation premium to equity 0  
Conversions of notes to Common Stock (68,197)  
Reclassification of Private Warrants to Public Warrants 0  
Ending Balance 0 73,663
Notes Payable, ATW NPA | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance  
Ending Balance  
The9 Conditional Obligation    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0 1,128
Proceeds, net of original issuance discount   0
Original issue discount   0
Proceeds allocated to equity classified warrants   0
Issuance of warrant liabilities   0
Transaction costs and consent fees charged to interest expense   0
Private warrant liability and obligation to issue registered shares assumed in Business Combination   0
Changes in fair value measurements   1,735
Repayment of principal and liquidation premium   0
Payments of notes payable & Conversion of principal and liquidation premium to equity   (2,863)
Reclassification of Private Warrants to Public Warrants   0
Ending Balance   0
Private warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 642 0
Additions 0  
Payment of transaction costs 0  
Proceeds, net of original issuance discount   0
Original issue discount   0
Proceeds allocated to equity classified warrants   0
Issuance of warrant liabilities   290
Transaction costs and consent fees charged to interest expense   0
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   0
Payments of notes payable & Conversion of principal and liquidation premium to equity 0 0
Conversions of notes to Common Stock 0  
Reclassification of Private Warrants to Public Warrants (264) 0
Ending Balance 52 642
Private warrants | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance 0  
Ending Balance   0
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 12,635 0
Additions 0  
Payment of transaction costs 0  
Proceeds, net of original issuance discount   0
Original issue discount   0
Proceeds allocated to equity classified warrants   0
Issuance of warrant liabilities   0
Transaction costs and consent fees charged to interest expense   0
Private warrant liability and obligation to issue registered shares assumed in Business Combination   32,900
Changes in fair value measurements 0 (20,265)
Repayment of principal and liquidation premium   0
Payments of notes payable & Conversion of principal and liquidation premium to equity 0 0
Conversions of notes to Common Stock 0  
Reclassification of Private Warrants to Public Warrants 0 0
Ending Balance 0 12,635
Obligation to issue Registered Shares of Class A Common Stock | Cumulative Effect, Period of Adoption, Adjustment    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning Balance $ (12,635)  
Ending Balance   $ (12,635)