XML 77 R65.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements - Valuation Assumptions (Details)
Jun. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jun. 30, 2022
USD ($)
Mar. 31, 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 11.50
Private warrants derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.29 0.40 0.65 4.50 8.28
Private warrants derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.999 0.888 7,500.0 0.516 0.367
Private warrants derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 3 years 7 months 6 days 3 years 10 months 2 days 4 years 1 month 2 days 4 years 7 months 2 days 4 years 10 months 6 days
Private warrants derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.045 0.037 410 0.030 0.024
Private warrants derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.000 0.000 0.0 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       10.31 10.16
Forward share purchase agreements derivative liability | Exercise price three          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input       10.16 10.01
Forward share purchase agreements derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input       4.50 8.28
Forward share purchase agreements derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input       0.704 0.726
Forward share purchase agreements derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term       1 month 2 days 1 month 2 days
Forward share purchase agreements derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input       0.013 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 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 15.50
Escrow shares derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.29 0.40 0.65 4.50 8.28
Escrow shares derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.986 0.875 8,600.0 0.680 0.630
Escrow shares derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 1 year 7 months 6 days 1 year 10 months 2 days 2 years 1 month 2 days 2 years 7 months 2 days 2 years 10 months 6 days
Escrow shares derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.051 0.041 440 0.030 0.024
Escrow shares derivative liability | Dividend yield          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.000 0.000 0.0 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 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 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 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 101,000,000 101,000,000 101,000,000 101,000,000 101,000,000
Stockholder earn-out rights derivative liability | Stock price          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.29 0.40 0.65 4.50 8.28
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 44,000,000 48,000,000 49,500,000 55,500,000
Stockholder earn-out rights derivative liability | Volatility          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.986 0.875 8,600.0 0.680 0.630
Stockholder earn-out rights derivative liability | Term (in years)          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative, term 1 year 7 months 6 days 1 year 10 months 2 days 2 years 1 month 2 days 2 years 7 months 2 days 2 years 10 months 6 days
Stockholder earn-out rights derivative liability | Risk-free rate          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Derivative liability, measurement input 0.051 0.041 440 0.030 0.024
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 0.0 0.000 0.000