XML 42 R33.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Forward Merger - Narratives (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended 12 Months Ended
Jul. 21, 2023
Apr. 27, 2023
Feb. 08, 2021
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Jun. 08, 2023
Jan. 06, 2023
Dec. 12, 2022
Forward Merger                  
Number of shares to be received prior to merger 2.328                
Common stock, par value       $ 0.0001   $ 0.0001      
Common stock, shares outstanding       39,122,238   37,159,600      
Founder Shares                  
Forward Merger                  
Common stock, par value $ 0.0001                
Common stock, shares outstanding 6,900,000                
Number of common stock issued on conversion 1                
Number of founder shares subject to vesting and forfeiture conditions. 3,450,000 3,450,000              
Value of shares     $ 0            
Percentage of shares subject to vesting and forfeiture conditions 50.00%                
Remaining shares without vesting conditions 3,450,000                
Grante date fair value of remaining shares without vesting conditions expensed $ 31,400                
Founder Shares | Sponsor                  
Forward Merger                  
Shares purchased     6,900,000            
Value of shares     $ 69,000            
Proceeds from IPO     $ 25,000            
Share price     $ 0.004            
Committed Financing Arrangements | Class A member                  
Forward Merger                  
Number of shares issued upon conversion         3,571,429        
Conversion price of convertible debt         $ 7.00        
Priveterra | Additional Committed Financing Agreement with A1 | Class A member                  
Forward Merger                  
Number of shares issued upon conversion         2,226,182        
Intangible Assets Acquired                  
Forward Merger                  
Number of shares to be received prior to merger                 2.328
Intangible Assets Acquired | Priveterra                  
Forward Merger                  
Common stock, par value $ 0.0001                
Fair value of contingent consideration $ 125,699 $ 125,700              
Fair value of the replacement awards $ 13,331 13,300              
Voting interest acquired (as a percent) 100.00%                
Share price $ 10.84                
Intangible Assets Acquired | Priveterra | Employee Stock Option                  
Forward Merger                  
Fair value of the replacement awards   11,500              
Intangible Assets Acquired | Priveterra | RSU                  
Forward Merger                  
Fair value of the replacement awards   $ 1,800              
Intangible Assets Acquired | Priveterra | Additional Committed Financing Agreement with A1                  
Forward Merger                  
Aggregate principal amount             $ 20,000    
Notes issued         $ 14,000        
Proceeds from issuance of convertible notes         $ 25,000        
Intangible Assets Acquired | Priveterra | A1 and Daewoong                  
Forward Merger                  
Aggregate principal amount               $ 15,000  
Intangible Assets Acquired | Priveterra | Priveterra and Old AEON                  
Forward Merger                  
Aggregate principal amount               $ 5,000  
Intangible Assets Acquired | Operating expenses                  
Forward Merger                  
Acquired in-process research and development           $ 348,000      
Discount rate used in determining the value of the acquired IPR&D       25.00%          
Implied internal rate used in determining the value of the acquired IPR&D       24.80%          
Long-term growth rate used in determining the value of the acquired IPR&D       4.00%