XML 93 R82.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Measurements  
Summary of recurring measurements for assets and liabilities at fair value

The following details the Company’s recurring measurements for assets and liabilities at fair value (in thousands, unaudited):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Convertible
Notes

​

Warrant
Liabilities

​

Contingent
Consideration

​

Embedded Forward
Purchase Agreement
and Make Whole
Derivative

​

    

(Level 3)

    

(Level 1)

    

(Level 3)

    

(Level 3)

Predecessor

​

​

​

​

​

​

​

​

​

​

​

​

Balance, December 31, 2022

​

$

131,292

​

$

—

​

$

—

​

$

—

Issuance of convertible notes

​

​

14,000

​

​

—

​

​

—

​

​

—

Change in fair value

​

​

3,528

​

​

—

​

​

—

​

​

—

Conversion to common shares

​

​

(148,820)

​

​

—

​

​

—

​

​

—

Balance, July 21, 2023

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Successor

​

​

​

​

​

​

​

​

​

​

​

​

Balance, July 22, 2023

​

​

—

​

​

3,765

​

​

144,220

​

​

32,677

Additions

​

​

—

​

​

—

​

​

—

​

​

—

Change in fair value

​

​

—

​

​

(1,593)

​

​

(69,715)

​

​

15,776

Balance, September 30, 2023

​

$

—

​

$

2,172

​

$

74,505

​

$

48,453

​

Forward Purchase Agreements  
Fair Value Measurements  
Summary of significant inputs as of the valuation dates

​

​

​

​

​

​

​

​

September 30, 

    

July 21,

​

2023

​

2023

Stock Price

$

5.60

​

$

10.84

Expected volatility

 

67.00%

​

 

55.00%

Risk-free interest rate

 

5.11%

​

 

4.82%

Expected life (in years)

 

1.81

​

 

2

Expected dividend yield

 

—

​

 

—