XML 90 R69.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value Measurements - Schedule of Changes in Fair Values (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance $ 2,373 $ 741
Fair value upon issuance   834
Change in fair value $ (548) $ 821
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Fair Value Adjustment of Warrants Fair Value Adjustment of Warrants
Exercise of warrants $ (75) $ (23)
Derecognition of liability to equity (929)  
Ending Balance 821 2,373
Preferred Stock Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 1,777 510
Fair value upon issuance   834
Change in fair value (720) 456
Exercise of warrants (75) (23)
Derecognition of liability to equity (340)  
Ending Balance 642 1,777
Common Stock Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 596 231
Change in fair value 172 365
Derecognition of liability to equity (589)  
Ending Balance 179 596
Public Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 178 159
Fair value upon issuance 133,609  
Change in fair value (17,147) 19
Change in fair value - OCI 700  
Payments (11,842)  
Derecognition of liability to equity (37,799)  
Ending Balance 67,699 178
Public Warrants | Success Fee Derivative Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 178 159
Change in fair value (164) 19
Ending Balance 14 $ 178
Public Warrants | 2023 Convertible Notes    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 28,700  
Change in fair value 3,751  
Payments (10,750)  
Derecognition of liability to equity (21,701)  
Public Warrants | PubCo Share Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 3,370  
Change in fair value (642)  
Derecognition of liability to equity (2,728)  
Public Warrants | Base PubCo and Backstop Share Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 3,264  
Change in fair value 10,106  
Derecognition of liability to equity (13,370)  
Public Warrants | Term Loan Derivative Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 1,895  
Ending Balance 1,895  
Public Warrants | Revenue Interest Financing    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 40,000  
Change in fair value (3,408)  
Change in fair value - OCI 700  
Payments (1,092)  
Ending Balance 36,200  
Public Warrants | PIPE Conversion Derivative    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 3,340  
Change in fair value 2,260  
Ending Balance 5,600  
Public Warrants | Earn-Out Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance 53,040  
Change in fair value (29,050)  
Ending Balance $ 23,990