XML 42 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Forward Merger - Narratives (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Jul. 21, 2023
Apr. 27, 2023
Feb. 08, 2021
Sep. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 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   $ 0.0001      
Common stock, shares outstanding       39,587,630   39,587,630   37,159,600      
Issuance of common stock       $ 384   $ 384          
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                  
Issuance of common stock     $ 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                      
Issuance of common stock (in shares)     6,900,000                
Issuance of common stock     $ 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%