XML 56 R43.htm IDEA: XBRL DOCUMENT v3.23.2
Equity Based Compensation - Summary of assumptions of the valuation scenarios (Details)
$ in Thousands
6 Months Ended
Jun. 30, 2022
USD ($)
OPM [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Expected volatility of total equity 95.00%
Discount for lack of market 30.00%
OPM [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Total equity value $ 280,400
Expected time to exit event 3 years 8 months 12 days
OPM [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Total equity value $ 234,551
Expected time to exit event 3 years 4 months 24 days
PWERM [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Total equity value $ 1,750,000
PWERM [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Expected volatility of total equity 90.00%
Discount for lack of market 15.00%
Expected time to exit event 6 months
PWERM [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Expected volatility of total equity 60.00%
Discount for lack of market 7.00%
Expected time to exit event 1 month 6 days