XML 53 R43.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Reverse Recapitalization - Schedule of Reverse Recapitalization - Reconciliation Elements of The Business Combination to the Company’s Unaudited Condensed Consolidated Financial Statements (Details) - USD ($)
$ in Thousands
6 Months Ended
Sep. 29, 2023
Jun. 30, 2024
Jun. 30, 2023
Schedule Of Reverse Recapitalization [Line Items]      
Proceeds from issuance of common stock $ 1,667 $ 873 $ 0
Proceeds from amendment to the PIPE warrants 10,210 250 0
Proceeds from issuance of senior convertible promissory notes with warrants 10,000    
Less: Payment of Graf deferred underwriter fees (1,250)    
Payment of transaction costs   (40) (1,742)
Net cash proceeds from the Business Combination at Closing 9,661    
Less: Payment of Legacy NKGen transaction costs prior to Closing (2,089)    
Net cash proceeds from the Business Combination 7,572    
Conversion of legacy NKGen convertible promissory notes 18,913 $ 12 $ 0
Less: Operating liabilities assumed from Graf (860)    
Less: Fair value of PIPE warrants (10,210)    
Less: Fair value of forward purchase derivative liabilities (20,201)    
Less: Fair value of senior convertible promissory notes (9,707)    
Less: Fair value of private warrants (1,841)    
Less: Fair value of working capital warrants (204)    
Net equity impact of the Business Combination (23,876)    
Graf Acquisition Partners IV LLC      
Schedule Of Reverse Recapitalization [Line Items]      
Payment of transaction costs (7,456)    
Less: Unpaid transaction costs (5,400)    
Legacy NKGen      
Schedule Of Reverse Recapitalization [Line Items]      
Payment of transaction costs (3,510)    
Less: Unpaid transaction costs $ (1,938)