XML 71 R60.htm IDEA: XBRL DOCUMENT v3.24.3
Warrants (Details) - Schedule of Fair Value Measurement Warrant Liability Input
Sep. 30, 2024
Dec. 31, 2023
Measurement Input, Share Price [Member] | Private Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input [1]   4.08
Measurement Input, Share Price [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 0.82  
Measurement Input, Discount Rate [Member] | Private Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input [2]   15
Measurement Input, Probability [Member] | Private Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input [3]  
Measurement Input, Exercise Price [Member] | Private Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input [4]  
Measurement Input, Exercise Price [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 11.5  
Measurement Input, Expected Term [Member] | Private Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input [5]  
Measurement Input, Expected Term [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 4.87  
Measurement Input, Redemption Threshold [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 18  
Measurement Input, Price Volatility [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 86  
Measurement Input, Risk Free Interest Rate [Member] | Public Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair value assumptions input 3.52  
[1] The fair value of Legacy Bolt common stock was determined by management with the assistance of an independent third-party valuation specialist.
[2] The discount rate was the expected rate of return and was determined by management with the assistance of an independent third-party valuation specialist.
[3] Scenario probability based on timing expectations of management that a qualified offering occurring at December 31, 2023 was estimated at 90% and no qualified offering occurred was estimated at 10%.
[4] The warrants have varying exercise prices, with certain warrants having an exercise price higher than the value of the Company’s common shares at the time of valuation.
[5] The expected term represents the period of time that warrants granted are expected to be outstanding.