XML 74 R64.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value of Financial Instruments - Schedule of Derivative Liabilities (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2024
Warrant      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance $ 23,360 $ 25,759 $ 25,759
Issuance 5,263 1,747  
Change in fair value (9,520) (3,717)  
Reclassification to equity pursuant to sequencing policy (297)    
Ending Balance 23,236 23,360 23,236
Warrant | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   (429)  
Warrant | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value 4,430    
Private warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance 803 377 377
Issuance 0 0  
Change in fair value (378) 426  
Reclassification to equity pursuant to sequencing policy 0    
Ending Balance 425 803 425
Private warrants | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   0  
Private warrants | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value 0    
Working capital warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance 89 43 43
Issuance 0 0  
Change in fair value (42) 46  
Reclassification to equity pursuant to sequencing policy 0    
Ending Balance 47 89 47
Working capital warrants | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   0  
Working capital warrants | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value 0    
Convertible Bridge Loan Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance 1,822 0 0
Issuance 16 1,424  
Change in fair value (701) 398  
Reclassification to equity pursuant to sequencing policy (297)    
Ending Balance 840 1,822 840
Convertible Bridge Loan Warrants | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   0  
Convertible Bridge Loan Warrants | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value 0    
Convertible Promissory Note Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance 942 0 0
Issuance 5,247 323  
Change in fair value (1,023) 619  
Reclassification to equity pursuant to sequencing policy 0    
Ending Balance 5,166 942 5,166
Convertible Promissory Note Warrants | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   0  
Convertible Promissory Note Warrants | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value 0    
PIPE warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning Balance 19,704 25,339 25,339
Issuance 0 0  
Change in fair value (7,376) (5,206)  
Reclassification to equity pursuant to sequencing policy 0    
Ending Balance 16,758 19,704 $ 16,758
PIPE warrants | PIPE Warrants Amendment | Q1 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value   $ (429)  
PIPE warrants | PIPE Warrants Amendment | Q2 2024 PIPE Warrant Amendment      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Change in fair value $ 4,430