XML 113 R96.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value - Level 3 Fair Value Measurements (Details)
$ in Thousands
Mar. 31, 2023
$ / shares
USD ($)
Feb. 08, 2023
Dec. 31, 2022
$ / shares
Dec. 31, 2021
$ / shares
Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative asset, measurement input 3.88      
Warrants, measurement input   9.91 5.21 3.15
Long-term debt, measurement input 3.88      
Stock price | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     5.21  
Stock price | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 3.88 9.91    
Stock price | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 3.88      
Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative asset, measurement input 2.86      
Warrants, measurement input   5.00 1.1 2.8
Term | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     1.1  
Term | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     5.0 5.0
Term | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     5.0 5.0
Term | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 4.86 5.00    
Term | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 5.0      
Expected volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative asset, measurement input 0.550      
Warrants, measurement input   0.700 0.734 0.706
Expected volatility | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.734  
Expected volatility | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.75 0.75
Expected volatility | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.75 0.75
Expected volatility | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0.450 0.020    
Expected volatility | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0.680      
Risk-free interest rate        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative asset, measurement input 0.0381      
Warrants, measurement input   0.0382 0.045 0.008
Risk-free interest rate | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.0447  
Risk-free interest rate | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.0412 0.0412
Risk-free interest rate | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.0475 0.0475
Risk-free interest rate | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0.0360 0.0382    
Risk-free interest rate | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0.0359      
Expected dividend yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative asset, measurement input 0      
Warrants, measurement input   0 0 0
Expected dividend yield | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0  
Expected dividend yield | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0 0
Expected dividend yield | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0 0
Expected dividend yield | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0 0    
Expected dividend yield | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 0      
Exercise price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     3.96 3.96
Exercise price | Adjusted Balance, After Ratio Conversion        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     3.96  
Exercise price | Private placement warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 11.50 11.50    
Exercise price | Shortfall Warrants        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input 10.00      
Probability weighting | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.61 0.61
Probability weighting | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.39 0.39
Probability weighting | Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.61 0.61
Probability weighting | Long-Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.39 0.39
Interest rate | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.0399 0.0399
Interest rate | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.0399 0.0399
Time to conversion | SAFE Warrant, Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.1 0.1
Time to conversion | SAFE Warrant, Long Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Warrants, measurement input     0.8 0.8
Time to conversion | Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.1 0.1
Time to conversion | Long-Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.8 0.8
Liquidity price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Long-term debt, measurement input 10.00      
Liquidity price | Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     1 1
Liquidity price | Long-Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.90 0.90
Discount rate | Near Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.247 0.247
Discount rate | Long-Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivatives liability, measurement input     0.247 0.247
Initial purchase amount        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Long-term debt, measurement input | $ 50,000