XML 69 R59.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements - Schedule of Key Inputs into Valuation Models (Details)
3 Months Ended 9 Months Ended
Jun. 15, 2023
Sep. 30, 2023
Sep. 30, 2023
10% Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates Jun. 15, 2023    
5% Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates Jan. 01, 2024    
4.99% Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates Jan. 01, 2025    
Level 3 | Risk-free interest rate | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   4.7 4.7
Level 3 | Risk-free interest rate | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   4.7 4.7
Level 3 | Risk-free interest rate | Minimum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   3.9 3.9
Level 3 | Risk-free interest rate | Minimum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   3.9 3.9
Level 3 | Risk-free interest rate | Maximum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   4.7 4.7
Level 3 | Risk-free interest rate | Maximum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   4.7 4.7
Level 3 | Correlated random variable | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   0.2 0.2
Level 3 | Correlated random variable | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   0.2 0.2
Level 3 | Correlated random variable | Minimum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   0.2 0.2
Level 3 | Correlated random variable | Minimum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   0.2 0.2
Level 3 | Correlated random variable | Maximum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   0.3 0.3
Level 3 | Correlated random variable | Maximum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   0.3 0.3
Level 3 | Expected volatility - revenue | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   40 40
Level 3 | Expected volatility - revenue | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   40 40
Level 3 | Expected volatility - revenue | Minimum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   40 40
Level 3 | Expected volatility - revenue | Minimum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   40 40
Level 3 | Expected volatility - revenue | Maximum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   45 45
Level 3 | Expected volatility - revenue | Maximum | Embedded Derivatives      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Embedded derivative, measurement input   45 45
Level 3 | Expected volatility - equity | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   93 93
Level 3 | Expected volatility - equity | Minimum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   90 90
Level 3 | Expected volatility - equity | Maximum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   93 93
Level 3 | Simulated stock price | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   0.85 0.85
Level 3 | Simulated stock price | Minimum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   0.85 0.85
Level 3 | Simulated stock price | Maximum | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants and rights outstanding, measurement input   1.01 1.01
Level 3 | 10% Warrants | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates     Jun. 15, 2023
Level 3 | 5% Warrants | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates   Jan. 01, 2024 Jan. 01, 2024
Level 3 | 4.99% Warrants | Warrant Liability      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants vesting dates   Jan. 01, 2025 Jan. 01, 2025