XML 63 R49.htm IDEA: XBRL DOCUMENT v3.24.3
Notes Payable - Narrative Part 2 (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 05, 2024
USD ($)
$ / shares
shares
Aug. 02, 2024
USD ($)
$ / shares
May 08, 2023
$ / shares
Sep. 30, 2024
USD ($)
$ / shares
shares
Sep. 30, 2023
USD ($)
Sep. 30, 2024
USD ($)
trading_day
$ / shares
shares
Sep. 30, 2023
USD ($)
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Jul. 31, 2024
$ / shares
Jun. 30, 2024
$ / shares
May 09, 2023
$ / shares
Feb. 03, 2023
$ / shares
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares                 $ 110,400      
Warrants exercised (in shares) | shares           0            
Notes Payable                        
Debt Instrument [Line Items]                        
Fair value measurement with unobservable inputs reconciliation, recurring basis, liability, settlements       $ 100 $ 0 $ 200 $ 2,500          
Change in fair value of earnout liability           $ (35,992)            
SPA Warrants                        
Debt Instrument [Line Items]                        
Aggregate shares able to be purchased from warrants issued (in shares) | shares       15,143   15,143   13,906        
Term of warrants       7 years   7 years            
Warrants exercised (in shares) | shares       0   0            
Junior SPA Warrants                        
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares $ 6.29                      
Aggregate shares able to be purchased from warrants issued (in shares) | shares       5,931,638   5,931,638            
Term of warrants 5 years     5 years   5 years            
Repurchase price (in dollars per share) | $ / shares       $ 0.01   $ 0.01            
Warrants exercised (in shares) | shares       0   0            
Percent of purchaser's conversion shares 100.00%                      
Junior SPA Warrants | Minimum                        
Debt Instrument [Line Items]                        
Number of trading days | trading_day           20            
Junior SPA Warrants | Maximum                        
Debt Instrument [Line Items]                        
Number of trading days | trading_day           30            
Placement Agent                        
Debt Instrument [Line Items]                        
Warrant liabilities1 $ 600                      
Incremental Warrants                        
Debt Instrument [Line Items]                        
Term of warrants 1 year                      
Class A Common Stock                        
Debt Instrument [Line Items]                        
Share price (in dollars per share) | $ / shares       $ 144,000   $ 144,000            
Class A Common Stock | Common Stock                        
Debt Instrument [Line Items]                        
Exercise of warrants (in shares) | shares             5,326          
Class A Common Stock | Notes Payable                        
Debt Instrument [Line Items]                        
Conversion of notes to Class A common stock           $ 44,891            
Class A Common Stock | SPA Warrants                        
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares $ 5.24     5.24   $ 5.24   $ 29.33   $ 29.33    
Class A Common Stock | SPA Warrants | Common Stock                        
Debt Instrument [Line Items]                        
Exercise of warrants (in shares) | shares               6,292        
Class A Common Stock | Junior SPA Warrants                        
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares       6.29   6.29            
Aggregate shares able to be purchased from warrants issued (in shares) | shares 202,768                      
Share price (in dollars per share) | $ / shares       $ 12.58   $ 12.58            
Notes Payable | SPA Warrants                        
Debt Instrument [Line Items]                        
Notes payable1       $ 0 1,700 $ 0 $ 1,700          
Notes Payable | Junior SPA Warrants                        
Debt Instrument [Line Items]                        
Notes payable1       13,400   13,400            
SPA Notes                        
Debt Instrument [Line Items]                        
Conversion price (in dollars per share) | $ / shares     $ 10,080               $ 8,568  
Loss on settlement of notes payable         11,400   11,400          
Debt instrument, floor price (in dollars per share) | $ / shares     $ 2,016               $ 960.00  
Change in fair value of earnout liability       10,900 22,300 56,700 95,100          
SPA Notes | Class A Common Stock | Notes Payable                        
Debt Instrument [Line Items]                        
Conversion of notes to Class A common stock           44,900 125,300          
SPA Notes | Notes Payable                        
Debt Instrument [Line Items]                        
Conversion price (in dollars per share) | $ / shares   $ 29.33                   $ 10,080
Proceeds from notes payable, net of original issuance discount           8,500   $ 231,100        
Fair value measurement with unobservable inputs reconciliation, recurring basis, liability, settlements       56,400 32,100 147,100 207,700          
Notes payable1       41,100 $ 95,400 41,100 95,400          
Debt conversion, converted instrument, amount           96,300 $ 200,400          
SPA Notes | Notes Payable | Make-Whole Amount                        
Debt Instrument [Line Items]                        
Accrued interest   $ 0                    
Loss on settlement of notes payable       $ (2,800)   $ (2,800)            
SPA Notes | Notes Payable | Class A Common Stock                        
Debt Instrument [Line Items]                        
Conversion price (in percent)   90.00% 90.00%                  
Secured SPA Notes | Notes Payable                        
Debt Instrument [Line Items]                        
Debt instrument, floor price (in dollars per share) | $ / shares   $ 435.84           $ 435.84        
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% 90.00%                  
Junior Secured Notes | Notes Payable                        
Debt Instrument [Line Items]                        
Fair value measurement with unobservable inputs reconciliation, recurring basis, liability, settlements       $ 600   $ 600            
Junior Secured Notes | Notes Payable                        
Debt Instrument [Line Items]                        
Conversion price (in dollars per share) | $ / shares $ 5.24                      
Debt instrument, floor price (in dollars per share) | $ / shares $ 1.05                      
Proceeds from notes payable, net of original issuance discount           13,250            
Notes payable1       9,400   9,400            
Fair value, option, notes payable, aggregate amount $ 30,000     $ 20,800   $ 20,800            
Payments for secured debt purchased under agreements 22,500                      
Fair value, option, noncash proceeds from sale of notes payable $ 7,500                      
Contractual Interest Rates       10.00%   10.00%            
Junior Secured SPA Notes and Junior SPA Warrants                        
Debt Instrument [Line Items]                        
Change in fair value of notes payable and warrant liabilities       $ (3,700)   $ (3,700)