XML 41 R30.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Forward Merger - Narratives (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended
Mar. 31, 2024
Jul. 21, 2023
Apr. 27, 2023
Feb. 08, 2021
Jun. 30, 2023
Dec. 31, 2023
Jun. 08, 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 38,120,288         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            
Shares issued for Committed Financing (in shares) 2,226,182              
Fair value of contingent consideration $ 125,699   $ 125,700          
Fair value of the replacement awards $ 13,331 $ 13,300 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%