XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.4
Schedule of Fair Value Backstop Forward Purchase Agreement Asset (Details) - Fair Value, Inputs, Level 3 [Member] - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Sep. 30, 2024
Jul. 15, 2024
Dec. 31, 2023
Backstop Put Option Liability [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Balance $ (58,523) $ (58,523)
Initial fair value measurement     (12,414)
Changes in fair value 1,482 (46,109)
Effect of Note Exchange    
Additional 2024 Notes issued    
Balance (57,041) (58,523) (58,523)
Fixed Maturity Consideration [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Balance (4,123) (4,123)
Initial fair value measurement     (3,166)
Changes in fair value (1,040) (957)
Effect of Note Exchange    
Additional 2024 Notes issued    
Balance (5,163) (4,123) (4,123)
2024 Convertible Note [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Balance (6,299) (5,618)
Initial fair value measurement     (5,628)
Changes in fair value (142) (681) (10)
Effect of Note Exchange (504)    
Additional 2024 Notes issued (968)    
Balance (7,913) (6,299) (5,618)
SPA Warrant [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Balance (1,588) (764)
Initial fair value measurement     (1,932)
Changes in fair value 186 (824) (1,168)
Effect of Note Exchange (2,171)    
Additional 2024 Notes issued    
Balance (3,573) (1,588) (764)
Ayrton Note Purchase Option [Member]      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Balance
Initial fair value measurement     (269)
Changes in fair value 269
Effect of Note Exchange    
Additional 2024 Notes issued    
Balance