XML 72 R65.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Fair Value Measurements - Schedule of Changes in Fair Values (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance $ 821 $ 2,373
Change in fair value $ (517) $ 1,475
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   $ (18)
Ending Balance $ 304 3,830
Preferred Stock Warrants (as Converted to Common)    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 642 1,777
Change in fair value (409) 826
Exercise of warrants   (18)
Ending Balance 233 2,585
Common Stock Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 179 596
Change in fair value (108) 649
Ending Balance 71 1,245
Public Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 67,699 178
Fair value upon issuance   13,600
Change in fair value (15,618) 29
Change in fair value - OCI 2,200  
Ending Balance 54,281 13,807
Public Warrants | Success Fee Derivative Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 14 178
Change in fair value   29
Ending Balance 14 207
Public Warrants | 2023 Convertible Notes    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value upon issuance   13,600
Ending Balance   $ 13,600
Public Warrants | Term Loan Derivative Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 1,895  
Change in fair value 62  
Ending Balance 1,957  
Public Warrants | Revenue Interest Financing    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 36,200  
Change in fair value (3,400)  
Change in fair value - OCI 2,200  
Ending Balance 35,000  
Public Warrants | PIPE Conversion Derivative    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 5,600  
Change in fair value 1,910  
Ending Balance 7,510  
Public Warrants | Earn-Out Liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 23,990  
Change in fair value (14,190)  
Ending Balance $ 9,800