XML 61 R50.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Stockholders' Equity - Contingent Earnout Liability (Details)
$ / shares in Units, $ in Thousands
3 Months Ended
Aug. 26, 2021
USD ($)
year
tranche
$ / shares
shares
Mar. 31, 2024
USD ($)
$ / shares
year
shares
Mar. 31, 2023
USD ($)
shares
Dec. 31, 2023
USD ($)
year
$ / shares
Business Acquisition, Contingent Consideration [Line Items]        
Maximum contingent earnout (in shares) | shares   15,000,000 15,000,000  
Contingent Earnout Liability   $ 42,509   $ 37,916
Non-cash loss on remeasurement of Contingent Earnout Liability   $ 4,593 $ 14,191  
Current stock price        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input | $ / shares   3.11   2.84
Expected share price volatility        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input   0.883   0.867
Risk-free interest rate        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input   0.0420   0.0388
Estimated dividend yield        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input   0   0
Expected term (years)        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input | year   10.00   10.00
Earnout Shares        
Business Acquisition, Contingent Consideration [Line Items]        
Maximum contingent earnout (in shares) | shares 15,000,000      
Number of tranches of contingent earnout shares | tranche 2      
Number of contingent earnout shares per tranche (in shares) | shares 7,500,000      
Number of trading days 20 days      
Number of consecutive trading days 30 days      
Contingent Earnout Liability $ 159,400 $ 42,500   $ 37,900
Non-cash loss on remeasurement of Contingent Earnout Liability   $ 4,600 $ 14,200  
Earnout Shares | Expected term (years)        
Business Acquisition, Contingent Consideration [Line Items]        
Measurement input | year 10      
Tranche one | Earnout Shares        
Business Acquisition, Contingent Consideration [Line Items]        
Closing stock price to trigger contingent earnout shares (in dollars per share) | $ / shares $ 15.00      
Tranche two | Earnout Shares        
Business Acquisition, Contingent Consideration [Line Items]        
Closing stock price to trigger contingent earnout shares (in dollars per share) | $ / shares $ 20.00