XML 35 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholder’s Equity (Tables)
3 Months Ended
Mar. 31, 2023
Stockholders' Equity Note [Abstract]  
Schedule of grant-date fair value of the Earnout Shares attributable to Holdings and the Sponsor
Inputs   February 15,
2023
 
Expected volatility     50.00%  
Expected dividends     0%  
Remaining expected term (in years)     4.88 years  
Risk-free rate     4.7%  
Discount Rate (WACC)     14.7%  
Payment Probability     12.6% to 18.3%
based on triggering event