XML 81 R70.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements - Valuation Assumptions (Details)
uSD in Thousands
3 Months Ended
Feb. 04, 2022
$ / shares
uSD
Sep. 30, 2022
$ / shares
uSD
Jun. 30, 2022
$ / shares
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
Private warrants derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 6.53 0.68 4.50
Private warrants derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.343 0.980 0.516
Private warrants derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 5 years 4 years 4 months 2 days 4 years 7 months 2 days
Private warrants derivative liability | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.018 0.041 0.030
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
Forward share purchase agreements derivative liability | Exercise price one      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 10.16   10.31
Forward share purchase agreements derivative liability | Exercise price two      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 10.01   10.16
Forward share purchase agreements derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 6.53   4.50
Forward share purchase agreements derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.639   0.704
Forward share purchase agreements derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 2 months 26 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 0.002   0.013
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
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
Escrow shares derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 6.53 0.68 4.50
Escrow shares derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.640 0.790 0.680
Escrow shares derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 3 years 2 years 4 months 2 days 2 years 7 months 2 days
Escrow shares derivative liability | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.016 0.042 0.030
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
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
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
Stockholder earn-out rights derivative liability | First revenue trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input | uSD 65,000 65,000 65,000
Stockholder earn-out rights derivative liability | Second revenue trigger      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input | uSD 101,000 101,000 101,000
Stockholder earn-out rights derivative liability | Stock price      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 6.53 0.68 4.50
Stockholder earn-out rights derivative liability | 2022 Revenue assumption      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input | uSD 55,500 47,500 49,500
Stockholder earn-out rights derivative liability | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.640 0.790 0.680
Stockholder earn-out rights derivative liability | Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative, term 3 years 2 years 4 months 2 days 2 years 7 months 2 days
Stockholder earn-out rights derivative liability | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.016 0.042 0.030
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