XML 85 R56.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Share warrant obligation (Tables)
12 Months Ended
Dec. 31, 2023
Share warrant obligation.  
Schedule of fair value of warrants

    

December 31, 2023

    

December 31, 2022

Risk free rate

 

n/a

 

forward USD overnight index swap (OIS) rates (curve 42)

Volatility

 

n/a

 

forward implied volatility rates based on volatilities of publicly traded peers

Starting share price

 

n/a

 

4.63

Expected warrant life (years)

 

n/a

 

3.7

Schedule of warrant obligation

Private

    

Public Warrants

    

 Warrants

    

Total

Balance at January 1, 2022

10,372

11,657

22,029

Fair value adjustment

 

(2,797)

 

(6,197)

 

(8,994)

Balance at December 31, 2022

 

7,575

 

5,460

 

13,035

Private

    

Public Warrants

    

 Warrants

    

Total

Balance at January 1, 2023

7,575

5,460

13,035

Fair value adjustment

 

(6,723)

 

(5,034)

 

(11,757)

Balance at December 31, 2023

 

852

 

426

 

1,278