XML 43 R29.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following tables summarize our financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as of the dates indicated:
September 30, 2023
Level 1Level 2Level 3Aggregate Fair Value
Assets:
Money market funds$125,311 $— $— $125,311 
Total assets125,311 — — 125,311 
Liabilities:
Profits interests, noncurrent— — 643 643 
Derivative liabilities, noncurrent— — 2,954 2,954 
Total liabilities$— $— $3,597 $3,597 
December 31, 2022
Level 1Level 2Level 3Aggregate Fair Value
Assets:
Money market funds$80,327 $— $— $80,327 
Total assets80,327 — — 80,327 
Liabilities:
Derivative liabilities, noncurrent— — 1,281 1,281 
Total liabilities$— $— $1,281 $1,281 
Schedule of Fair Value Measurements Inputs
The following table provides quantitative information regarding Level 3 fair value measurements inputs for the derivative liabilities at their measurement dates:
As of
September 30, 2023December 31, 2022
Volatility39.80 %37.30 %
Discount rate22.40 %21.80 %
Credit spread1.70 %0.20 %
Risk-free rate3.50 %3.50 %
The following table provides quantitative information regarding Level 3 fair value measurements inputs for the profits interests at the measurement date:
As of
September 30, 2023
Discount rate22.80 %
Discount for lack of marketability30.50 %
Schedule of Changes in Fair Value of Liabilities
The following table summarizes the change in fair value of the liabilities during the nine months ended September 30, 2023 and 2022:
Balance at January 1, 2023$1,281 
Establishment of profits interests liability (see Note 9 – Stock-Based Compensation)
1,010 
Change in fair value of profits interests liability(367)
Change in fair value of derivative instruments1,673 
Balance at September 30, 2023$3,597 
Balance at January 1, 2022$31,347 
Change in fair value of derivative instruments(15,626)
Warrants exchanged for Class A common stock (see Note 15 – Warrant Exchange)
$(14,401)
Balance at September 30, 2022$1,320