XML 112 R95.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value - Financial Assets and Liabilities (Details) - USD ($)
$ in Thousands
Mar. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Liabilities:      
Brookfield SAFE liability   $ 50,000  
Warrants $ 9,919 1,989 $ 1,729
AM SAFE liability 0 28,986 28,271
Fair Value, Recurring      
Assets:      
Cash equivalents 31,397 523 516
Prepaid forward contract 15,954    
Total assets 47,351    
Liabilities:      
Fixed Maturity Consideration 6,967    
Brookfield SAFE liability 19,400 50,000  
Warrants   2,119 1,145
AM SAFE liability   28,986 28,271
Total liabilities 36,286 83,094 31,145
Fair Value, Recurring | Shortfall Warrants      
Liabilities:      
Warrants 5,104    
Fair Value, Recurring | AM SAFE warrant      
Liabilities:      
Warrants   1,989 1,729
Fair Value, Recurring | Private placement warrants      
Liabilities:      
Warrants 2,626    
Fair Value, Recurring | Public Warrants      
Liabilities:      
Warrants 2,189    
Fair Value, Recurring | Level 1      
Assets:      
Cash equivalents 31,397 523 516
Prepaid forward contract 0    
Total assets 31,397    
Liabilities:      
Fixed Maturity Consideration 0    
Brookfield SAFE liability 0 0  
Warrants   0 0
AM SAFE liability   0 0
Total liabilities 2,189 0 0
Fair Value, Recurring | Level 1 | Shortfall Warrants      
Liabilities:      
Warrants 0    
Fair Value, Recurring | Level 1 | AM SAFE warrant      
Liabilities:      
Warrants   0 0
Fair Value, Recurring | Level 1 | Private placement warrants      
Liabilities:      
Warrants 0    
Fair Value, Recurring | Level 1 | Public Warrants      
Liabilities:      
Warrants 2,189    
Fair Value, Recurring | Level 2      
Assets:      
Cash equivalents 0 0 0
Prepaid forward contract 0    
Total assets 0    
Liabilities:      
Fixed Maturity Consideration 0    
Brookfield SAFE liability 0 0  
Warrants   0 0
AM SAFE liability   0 0
Total liabilities 0 0 0
Fair Value, Recurring | Level 2 | Shortfall Warrants      
Liabilities:      
Warrants 0    
Fair Value, Recurring | Level 2 | AM SAFE warrant      
Liabilities:      
Warrants   0 0
Fair Value, Recurring | Level 2 | Private placement warrants      
Liabilities:      
Warrants 0    
Fair Value, Recurring | Level 2 | Public Warrants      
Liabilities:      
Warrants 0    
Fair Value, Recurring | Level 3      
Assets:      
Cash equivalents 0 0 0
Prepaid forward contract 15,954    
Total assets 15,954    
Liabilities:      
Fixed Maturity Consideration 6,967    
Brookfield SAFE liability 19,400 50,000  
Warrants   2,119 1,145
AM SAFE liability   28,986 28,271
Total liabilities 34,097 83,094 31,145
Fair Value, Recurring | Level 3 | Shortfall Warrants      
Liabilities:      
Warrants 5,104    
Fair Value, Recurring | Level 3 | AM SAFE warrant      
Liabilities:      
Warrants   $ 1,989 $ 1,729
Fair Value, Recurring | Level 3 | Private placement warrants      
Liabilities:      
Warrants 2,626    
Fair Value, Recurring | Level 3 | Public Warrants      
Liabilities:      
Warrants $ 0