XML 84 R74.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value Measurements - Valuation Assumptions (Details)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Feb. 04, 2022
USD ($)
Private warrants derivative liability | Exercise price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 230 230 230
Private warrants derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 4.81 13 130.6
Private warrants derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 1.145 0.75 0.343
Private warrants derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 3 years 1 month 6 days 4 years 1 month 2 days 5 years
Private warrants derivative liability | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.039 0.041 0.018
Private warrants derivative liability | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0 0 0
Forward share purchase agreements derivative liability | Exercise price one      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     203.2
Forward share purchase agreements derivative liability | Exercise price two      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     200.2
Forward share purchase agreements derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     130.6
Forward share purchase agreements derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0.639
Forward share purchase agreements derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term     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
Forward share purchase agreements derivative liability | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0
Escrow shares derivative liability | First stock price trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 270 270 270
Escrow shares derivative liability | Second stock price trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 310 310 310
Escrow shares derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 4.81 13 130.6
Escrow shares derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 1.132 0.86 0.64
Escrow shares derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 1 year 1 month 6 days 2 years 1 month 2 days 3 years
Escrow shares derivative liability | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.047 0.044 0.016
Escrow shares derivative liability | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0 0 0
Stockholder earn-out rights derivative liability | First stock price trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 270 270 270
Stockholder earn-out rights derivative liability | Second stock price trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 310 310 310
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
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
Stockholder earn-out rights derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 4.81 13 130.6
Stockholder earn-out rights derivative liability | 2022 Revenue assumption      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 42,270,000 48,000,000 55,500,000
Stockholder earn-out rights derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 1.132 0.86 0.64
Stockholder earn-out rights derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 1 year 1 month 6 days 2 years 1 month 2 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 0.047 0.044 0.016
Stockholder earn-out rights derivative liability | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0 0 0