XML 38 R30.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2024
Summary of financial instruments at fair value based on the fair value hierarchy or each class of instrument

The following tables summarize the Company’s financial instruments at fair value based on the fair value hierarchy for each class of instrument (in thousands):

 

 

Fair Value Measurement

 

December 31, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liabilities:

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

 

 

$

 

 

$

(20

)

Mudrick convertible notes

 

 

 

 

 

 

 

 

(40,370

)

Super priority note payable

 

 

 

 

 

 

 

 

(18,568

)

 

$

 

 

$

 

 

$

(58,958

)

 

 

Fair Value Measurement

 

June 30, 2024

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

Money market account

 

$

2,544

 

 

$

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

 

 

$

 

 

$

(30

)

Mudrick convertible notes

 

 

 

 

 

 

 

 

(54,850

)

Super priority note payable

 

 

 

 

 

 

 

 

(50,130

)

 

$

 

 

$

 

 

$

(105,010

)

Warrant [Member]  
Schedule of binomial lattice model for initial measurement of private placement warrants

The Company calculated the estimated fair value of the private warrants as of June 30, 2024 and December 31, 2023, respectively, using the following assumptions:

 

 

 

June 30, 2024

 

Stock price

 

$

0.14

 

Exercise price

 

$

11.50

 

Risk-free interest rate

 

 

4.43

%

Time to expiration (years)

 

 

3.44

 

Expected volatility

 

 

101.64

%

Fair value per warrant

 

$

0.006

 

 

 

 

December 31, 2023

 

Stock price

 

$

0.24

 

Exercise price

 

$

11.50

 

Risk-free interest rate

 

 

3.89

%

Time to expiration (years)

 

 

3.94

 

Expected volatility

 

 

77.15

%

Fair value per warrant

 

$

0.004

 

 

Schedule of changes in the level 3 warrant liability measured at fair value

The following table presents changes in the Level 3 liabilities measured at fair value for the periods indicated (in thousands):

 

 

Private Warrants

 

 

June 30, 2024

 

 

December 31, 2023

 

Balance (beginning of period)

 

$

20

 

 

$

247

 

Additions

 

 

 

 

 

 

Fair value measurement adjustments

 

 

10

 

 

 

(227

)

Exercised

 

 

 

 

 

 

Balance (end of period)

 

$

30

 

 

$

20

 

 

Convertible Notes Payable and Super Priority Note Payable [Member]  
Schedule of binomial lattice model for initial measurement of private placement warrants

The Company calculated the estimated fair value of the Mudrick Convertible Notes and Mudrick Super Priority Note Payable as of June 30, 2024 and December 31, 2023, respectively, using the following assumptions:

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

Mudrick Convertible Note

 

Issuance date

 

12/8/2022

 

 

12/8/2022

 

Maturity date

 

12/8/2027

 

 

12/8/2027

 

Interest rate (PIK)

 

 

9.50

%

 

 

10.00

%

Expected volatility factor

 

 

77.20

%

 

 

92.60

%

Risk-free interest rate

 

 

4.50

%

 

 

3.90

%

Estimated market yield

 

 

50.00

%

 

 

50.00

%

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

Mudrick Super Priority Note Payable

 

Inception date

 

12/11/2023

 

 

12/11/2023

 

Maturity date

 

8/7/2026

 

 

8/7/2024

 

Interest rate

 

 

15.00

%

 

 

15.00

%

Estimated market yield

 

 

30.00

%

 

 

30.00

%

Discount period (years)

 

 

2.10

 

 

 

0.60

 

Discount factor

 

 

0.54

 

 

 

0.84

 

 

 

Schedule of changes in the level 3 convertible promissory notes and super priority note payable measured at fair value

The following table presents changes in the Level 3 convertible promissory notes and Super Priority Note Payable measured at fair value for the periods indicated (in thousands):

 

 

June 30, 2024

 

 

Mudrick Convertible Notes

 

 

Mudrick Super Priority Note Payable

 

Balance (beginning of period)

 

$

40,370

 

 

$

18,568

 

Additions

 

 

 

 

 

41,172

 

Fair value measurement adjustments

 

 

14,480

 

 

 

(9,610

)

Balance (end of period)

 

$

54,850

 

 

$

50,130