XML 36 R22.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 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):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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

​

​

19,359

​

​

-

​

​

-

​

​

-

Conversion to common shares

​

​

(164,651)

​

​

-

​

​

-

​

​

-

Balance, July 21, 2023

​

​

-

​

​

-

​

​

-

​

​

-

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Successor

​

​

​

​

​

​

​

​

​

​

​

​

Balance, July 22, 2023

​

​

-

​

​

3,765

​

​

157,100

​

​

32,677

Additions

​

​

-

​

​

-

​

​

-

​

​

-

Change in fair value

​

​

-

​

​

(2,318)

​

​

(52,750)

​

​

8,366

Balance, December 31, 2023

​

$

-

​

$

1,447

​

$

104,350

​

$

41,043

​

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

​

​

​

​

​

​

​

​

December 31, 

​

July 21,

​

​

2023

​

2023

​

​

​

​

​

Stock Price

$

7.20

$

10.84

Expected volatility

 

52.00%

 

55.00%

Risk-free interest rate

 

4.48%

 

4.82%

Expected life (in years)

 

1.56

 

2

Expected dividend yield

 

—

 

—