XML 115 R98.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value - Change in Fair Value of Derivative Warrant Liabilities (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Prepaid forward contract        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance $ 0      
Initial Prepayment Amount 60,096      
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (44,142)      
Ending balance 15,954   $ 0  
Fixed Maturity Consideration        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance 0      
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (6,967)      
Ending balance (6,967)   0  
Shortfall Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance 0      
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (5,104)      
Ending balance (5,104)   0  
Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance (2,119) $ (1,145) (1,145) $ (582)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (3,770) 41 (974) (563)
Conversion of warrants to preferred shares 5,889   0 0
Ending balance 0 (1,104) (2,119) (1,145)
AM SAFE liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance (28,986) (28,271) (28,271) 0
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (744) 148 (715) 0
Conversion of warrants to preferred shares     0 28,271
Conversion of SAFE liability 29,730      
Ending balance 0 (28,123) (28,986) (28,271)
AM SAFE warrant        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance (1,989) (1,729) (1,729) 0
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 189 (129) (260) 0
Conversion of warrants to preferred shares     0 1,729
Conversion of AM SAFE warrant to equity classification 1,800      
Ending balance 0 (1,858) (1,989) (1,729)
Brookfield SAFE        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance (50,000) $ 0 0  
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 30,600   0  
Conversion of warrants to preferred shares     50,000  
Ending balance (19,400)   (50,000) $ 0
Private placement warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]        
Beginning balance 0      
Recognized as a result of the Business Combination (2,148)      
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (477)      
Ending balance $ (2,625)   $ 0