XML 59 R48.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Notes Payable - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 26, 2023
USD ($)
claim
$ / shares
May 08, 2023
USD ($)
day
$ / shares
shares
Feb. 03, 2023
USD ($)
$ / shares
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Jun. 30, 2023
USD ($)
Jun. 30, 2024
USD ($)
trading_day
$ / shares
shares
Jun. 30, 2023
USD ($)
shares
Dec. 31, 2023
USD ($)
day
$ / shares
shares
Mar. 31, 2024
$ / shares
Jan. 31, 2024
Aug. 04, 2023
USD ($)
$ / shares
shares
May 09, 2023
$ / shares
May 07, 2023
$ / shares
Mar. 23, 2023
USD ($)
Debt Instrument [Line Items]                            
Loss on settlement of notes payable     $ 3,000                      
Stock exchanged during period, value             $ 6,800              
Warrants exercised (in shares) | shares           0                
Related Party                            
Debt Instrument [Line Items]                            
Loss on settlement of notes payable       $ 0 $ (6,492) $ (14,295) (6,492)              
Notes payable principal amounts       1,951   1,951   $ 542            
Unpaid Principal Balance       15,159   15,159   $ 9,760            
Change in fair value of notes payable and warrant liabilities       (332) 384 (339) 384              
Notes Payable                            
Debt Instrument [Line Items]                            
Fair value measurement with unobservable inputs reconciliation, recurring basis, liability, settlements       $ 100 1,100 100 $ 2,200              
Change in fair value of earnout liability           $ (20,463)                
Class A Common Stock                            
Debt Instrument [Line Items]                            
Warrants (in shares) | shares       9,796,521   9,796,521   9,794,037            
Share price (in dollars per share) | $ / shares       $ 3,600   $ 3,600                
Class A Common Stock | Common Stock                            
Debt Instrument [Line Items]                            
Exercise of warrants (in shares) | shares             213,037              
Class A Common Stock | Notes Payable                            
Debt Instrument [Line Items]                            
Conversion of notes to Class A common stock           $ 17,240                
SPA Warrants                            
Debt Instrument [Line Items]                            
Aggregate shares able to be purchased from warrants issued (in shares) | shares       568,738   568,738   556,205            
Term of warrants       7 years   7 years                
Warrants exercised (in shares) | shares       0   0                
SPA Warrants | Class A Common Stock                            
Debt Instrument [Line Items]                            
Exercise price (in dollars per share) | $ / shares       $ 0.73   $ 0.73   $ 0.73 $ 0.73          
Warrants (in shares) | shares       558,689   558,689   556,205            
Percentage of the listed market price of the Company's common stock at the close of the trading date       1.05   1.05                
Bridge Warrants                            
Debt Instrument [Line Items]                            
Repurchase price (in dollars per share) | $ / shares       $ 0.01   $ 0.01                
Bridge Warrants | Minimum                            
Debt Instrument [Line Items]                            
Number of trading days | trading_day           20                
Bridge Warrants | Maximum                            
Debt Instrument [Line Items]                            
Number of trading days | trading_day           30                
Bridge Warrants | Class A Common Stock | Common Stock                            
Debt Instrument [Line Items]                            
Exercise of warrants (in shares) | shares               251,649            
Notes Payable                            
Debt Instrument [Line Items]                            
Unpaid Principal Balance       $ 110,768   $ 110,768   $ 118,917            
Notes Payable | SPA Warrants                            
Debt Instrument [Line Items]                            
Notes payable       200 21,100 200 $ 21,100              
Unsecured SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Unpaid Principal Balance       $ 12,815   $ 12,815   $ 13,885            
Unsecured SPA Notes | Notes Payable | Minimum                            
Debt Instrument [Line Items]                            
Contractual Interest Rates       10.00%   10.00%   10.00%            
Unsecured SPA Notes | Notes Payable | Maximum                            
Debt Instrument [Line Items]                            
Contractual Interest Rates       15.00%   15.00%   15.00%            
Secured SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Original issue discount percent   10.00%                        
Interest rate, interest or settlement paid in shares (in percent)   15.00%                        
Debt instrument, floor price (in dollars per share) | $ / shares   $ 10.90                        
Percent decrease of original issue discount   50.00%                        
Unpaid Principal Balance       $ 74,931   $ 74,931   $ 100,052            
Secured SPA Notes | Notes Payable | Minimum                            
Debt Instrument [Line Items]                            
Contractual Interest Rates       10.00%   10.00%   10.00%            
Secured SPA Notes | Notes Payable | Maximum                            
Debt Instrument [Line Items]                            
Contractual Interest Rates       15.00%   15.00%   15.00%            
Secured SPA Notes | Notes Payable | Make-Whole Amount                            
Debt Instrument [Line Items]                            
Conversion price (in percent)   90.00%                        
Secured SPA Notes | Notes Payable | Class A Common Stock                            
Debt Instrument [Line Items]                            
Debt instrument, convertible, threshold consecutive trading days | day   5           5            
SPA Notes                            
Debt Instrument [Line Items]                            
Debt instrument, floor price (in dollars per share) | $ / shares       $ 24.00   $ 24.00           $ 24.00 $ 50.40  
Conversion price (in dollars per share) | $ / shares                       $ 214.20 $ 252.00  
Loss on settlement of notes payable             11,400              
Change in fair value of earnout liability       $ (4,700) 24,700 $ 23,600 72,800              
SPA Notes | Class A Common Stock | Notes Payable                            
Debt Instrument [Line Items]                            
Conversion of notes to Class A common stock           17,200 106,500              
SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal     $ 135,000                     $ 25,000
Conversion price (in dollars per share) | $ / shares     $ 252.00                      
Option to purchase additional shares, percentage of notes issued     50.00%                      
Proceeds from notes payable, net of original issuance discount           7,300   $ 231,100            
Fair value measurement with unobservable inputs reconciliation, recurring basis, liability, settlements       47,000 58,600 80,500 175,600              
Notes payable       $ 53,200 $ 69,700 53,200 69,700              
Debt conversion, converted instrument, amount           $ 34,300 $ 168,000              
Replacement Note | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal     $ 31,000                      
NPA And SPA Warrants                            
Debt Instrument [Line Items]                            
Aggregate principal     $ 41,000                      
Contractual Interest Rates     11.00%                      
Aggregate shares able to be purchased from warrants issued (in shares) | shares     825,542                      
Aggregate shares to be exchanged (in shares) | shares     377,039                      
Tranche C Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal                           $ 40,000
Original issue discount percent                           14.00%
Tranche B Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal                           $ 5,000
Original issue discount percent                           16.00%
Metaverse Horizon Limited and V W Investment Holding Limited | Bridge Warrants                            
Debt Instrument [Line Items]                            
Aggregate shares able to be purchased from warrants issued (in shares) | shares   35,405                        
Term of warrants       7 years   7 years                
Metaverse Horizon Limited and V W Investment Holding Limited | Unsecured SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal   $ 100,000                        
Percent of purchaser's conversion shares       33.00%   33.00%                
Streeterville Capital, LLC | Streeterville Warrant | Class A Common Stock                            
Debt Instrument [Line Items]                            
Warrants (in shares) | shares                     25,421      
Term of warrants                     7 years      
Streeterville Capital, LLC | Streeterville SPA                            
Debt Instrument [Line Items]                            
Common stock, percentage of issued and outstanding shares                     19.99%      
Streeterville Capital, LLC | Streeterville SPA | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal                     $ 16,500      
Original discount                     1,500      
Notes payable principal amounts                     200      
Streeterville Capital, LLC | Streeterville SPA | Notes Payable | Minimum                            
Debt Instrument [Line Items]                            
Option to purchase additional shares                     7,500      
Streeterville Capital, LLC | Streeterville SPA | Notes Payable | Maximum                            
Debt Instrument [Line Items]                            
Option to purchase additional shares                     $ 15,000      
Long-term debt, term                     5 years      
Streeterville Capital, LLC | Streeterville SPA | Notes Payable | Class A Common Stock                            
Debt Instrument [Line Items]                            
Conversion price (in dollars per share) | $ / shares                     $ 214.20      
FF Vitality Ventures LLC                            
Debt Instrument [Line Items]                            
Notes payable principal amounts $ 300                          
FF Vitality Ventures LLC | Maximum                            
Debt Instrument [Line Items]                            
Notes payable principal amounts $ 400                          
FF Vitality Ventures LLC | Notes Payable                            
Debt Instrument [Line Items]                            
Percent of purchaser's conversion shares 33.00%                          
FF Vitality Ventures LLC | Unsecured SPA Notes                            
Debt Instrument [Line Items]                            
Debt instrument, floor price (in dollars per share) | $ / shares $ 12.00                          
Commitment amount, number of installments | claim 8                          
FF Vitality Ventures LLC | Unsecured SPA Notes | Maximum                            
Debt Instrument [Line Items]                            
Total commitments $ 40,000                          
FF Vitality Ventures LLC | Unsecured SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Conversion price (in dollars per share) | $ / shares $ 214.20                          
Option to purchase additional notes, period 12 months                          
FF Vitality Ventures LLC | Tranche B Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal $ 20,000                          
Option to purchase additional debt 10,000                          
Senyun                            
Debt Instrument [Line Items]                            
Notes payable principal amounts 200                          
Senyun | Maximum                            
Debt Instrument [Line Items]                            
Notes payable principal amounts $ 300                          
Senyun | Unsecured SPA Notes                            
Debt Instrument [Line Items]                            
Commitment amount, number of installments | claim 8                          
Senyun | Unsecured SPA Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Debt instrument, floor price (in dollars per share) | $ / shares $ 10.90                          
Total commitments $ 30,000                          
Senyun | Tranche A Notes | Notes Payable                            
Debt Instrument [Line Items]                            
Aggregate principal 15,000                          
Option to purchase additional debt 10,000                          
Option to purchase additional debt, additional amount $ 20,000                          
Senyun and Metaverse Horizon Limited | Related Party Notes – Unsecured Convertible Note | Related Party                            
Debt Instrument [Line Items]                            
Contractual Interest Rates                   4.27%        
Unpaid Principal Balance       $ 18,100   $ 18,100                
Change in fair value of notes payable and warrant liabilities       $ 2,700   $ 3,100