XML 70 R61.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value - Change in Fair Value of Derivative Warrant Liabilities (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
FPA Put Option liability    
Fair Value, Assets 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 (26,743)  
Ending balance (26,743)  
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 (6,737)  
Ending balance (6,737)  
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 (3,063)  
Conversion of warrant to equity classification 3,063  
Ending balance 0  
Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (2,119) $ (1,145)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (3,770) (78)
Conversion of warrants to preferred shares 5,889  
Ending balance 0 (1,223)
AM SAFE liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (28,986) (28,271)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (744) 1,062
Conversion of SAFE liability 29,730  
Ending balance 0 (27,209)
AM SAFE warrant    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (1,989) (1,729)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 189 (218)
Conversion of warrant to equity classification 1,800  
Ending balance 0 $ (1,947)
Brookfield SAFE    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (50,000)  
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 15,850  
Ending balance (34,150)  
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 (3,199)  
Ending balance $ (5,347)