XML 74 R65.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements - Valuation Assumptions (Details)
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Mar. 31, 2022
USD ($)
Feb. 04, 2022
USD ($)
Private warrants derivative liability | Exercise price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 11.50 11.50 11.50 11.50
Private warrants derivative liability | Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.40 0.65 8.28 6.53
Private warrants derivative liability | Volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.888 0.750 0.367 0.343
Private warrants derivative liability | Term (in years)        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative, term 3 years 10 months 2 days 4 years 1 month 2 days 4 years 10 months 6 days 5 years
Private warrants derivative liability | Risk-free rate        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.037 0.041 0.024 0.018
Private warrants derivative liability | Dividend yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.000 0.000 0.000 0.000
Forward share purchase agreements derivative liability | Exercise price one        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     10.16 10.16
Forward share purchase agreements derivative liability | Exercise price two        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     10.01 10.01
Forward share purchase agreements derivative liability | Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     8.28 6.53
Forward share purchase agreements derivative liability | Volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     0.726 0.639
Forward share purchase agreements derivative liability | Term (in years)        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative, term     1 month 2 days 2 months 26 days
Forward share purchase agreements derivative liability | Risk-free rate        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     0.002 0.002
Forward share purchase agreements derivative liability | Dividend yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input     0.000 0.000
Escrow shares derivative liability | First stock price trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 13.50 13.50 13.50 13.50
Escrow shares derivative liability | Second stock price trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 15.50 15.50 15.50 15.50
Escrow shares derivative liability | Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.40 0.65 8.28 6.53
Escrow shares derivative liability | Volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.875 0.860 0.630 0.640
Escrow shares derivative liability | Term (in years)        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative, term 1 year 10 months 2 days 2 years 1 month 2 days 2 years 10 months 6 days 3 years
Escrow shares derivative liability | Risk-free rate        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.041 0.044 0.024 0.016
Escrow shares derivative liability | Dividend yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.000 0.000 0.000 0.000
Stockholder earn-out rights derivative liability | First stock price trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 13.50 13.50 13.50 13.50
Stockholder earn-out rights derivative liability | Second stock price trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 15.50 15.50 15.50 15.50
Stockholder earn-out rights derivative liability | First revenue trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 65,000,000 65,000,000 65,000,000 65,000,000
Stockholder earn-out rights derivative liability | Second revenue trigger        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 101,000,000 101,000,000 101,000,000 101,000,000
Stockholder earn-out rights derivative liability | Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.40 0.65 8.28 6.53
Stockholder earn-out rights derivative liability | 2022 Revenue assumption        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 44,000,000 48,000,000 55,500,000 55,500,000
Stockholder earn-out rights derivative liability | Volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.875 0.860 0.630 0.640
Stockholder earn-out rights derivative liability | Term (in years)        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative, term 1 year 10 months 2 days 2 years 1 month 2 days 2 years 10 months 6 days 3 years
Stockholder earn-out rights derivative liability | Risk-free rate        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.041 0.044 0.024 0.016
Stockholder earn-out rights derivative liability | Dividend yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative liability, measurement input 0.000 0.000 0.000 0.000