XML 72 R65.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements - Schedule of Changes in Fair Values (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance $ 145 $ 4,030 $ 821 $ 2,373
Fair value upon issuance 14,827   14,827  
Change in fair value $ (8,121) (2,126) $ (8,797) (447)
Derecognition of liability to equity   $ (929)   $ (929)
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Fair Value Adjustment of Warrants Fair Value Adjustment of Warrants Fair Value Adjustment of Warrants Fair Value Adjustment of Warrants
Exercise of warrants   $ (53)   $ (75)
Ending Balance $ 6,851 922 $ 6,851 922
Preferred Stock Warrants (as Converted to Common)        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 110 2,679 642 1,777
Change in fair value (55) (1,571) (587) (647)
Derecognition of liability to equity   (340)   (340)
Exercise of warrants   (53)   (75)
Ending Balance 55 715 55 715
Common Stock Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 35 1,351 179 596
Change in fair value (19) (555) (163) 200
Derecognition of liability to equity   (589)   (589)
Ending Balance 16 207 16 207
Private Placement Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Fair value upon issuance 1,670   1,670  
Change in fair value (860)   (860)  
Ending Balance 810   810  
Public Offering Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Fair value upon issuance 13,157   13,157  
Change in fair value (7,187)   (7,187)  
Ending Balance 5,970   5,970  
Public Warrants        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 89,524 23,638 67,699 178
Fair value upon issuance   105,530 49,100 131,714
Change in fair value 7,054 (10,357) (24,447) (12,581)
Derecognition of liability to equity   (37,799)   (37,799)
Change in fair value - OCI (8,870)   (3,590)  
Repayments of debt (1,404) (10,250) (2,458) (10,750)
Ending Balance 86,304 70,762 86,304 70,762
Public Warrants | Success Fee Derivative Liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 14 213 14 178
Change in fair value   (201)   (166)
Ending Balance 14 12 14 12
Public Warrants | 2023 Convertible Notes        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance   16,793    
Fair value upon issuance   9,150   28,700
Change in fair value   6,008   3,751
Derecognition of liability to equity   (21,701)   (21,701)
Repayments of debt   (10,250)   (10,750)
Public Warrants | Term Loan Derivative Liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance     1,895  
Change in fair value     (1,895)  
Ending Balance   0   0
Public Warrants | PubCo Share Liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance   3,327    
Fair value upon issuance       3,370
Change in fair value   (599)   (642)
Derecognition of liability to equity   (2,728)   (2,728)
Public Warrants | Base PubCo & Backstop Share Liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance   3,305    
Fair value upon issuance       3,264
Change in fair value   10,065   10,106
Derecognition of liability to equity   (13,370)   (13,370)
Public Warrants | Revenue Interest Financing        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 39,000   36,200  
Fair value upon issuance   40,000   40,000
Change in fair value 6,704 (3,400) 5,358 (3,400)
Change in fair value - OCI (5,800)   (600)  
Repayments of debt (1,404)   (2,458)  
Ending Balance 38,500 36,600 38,500 36,600
Public Warrants | PIPE Conversion Derivative        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 5,450   5,600  
Fair value upon issuance   3,340   3,340
Change in fair value 4,400 2,100 4,250 2,100
Ending Balance 9,850 5,440 9,850 5,440
Public Warrants | Earn-Out Liability        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 4,110   23,990  
Fair value upon issuance   53,040   53,040
Change in fair value (2,260) (24,330) (22,140) (24,330)
Ending Balance 1,850 $ 28,710 1,850 $ 28,710
Public Warrants | RTW Convertible Notes        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Beginning Balance 40,950      
Fair value upon issuance     49,100  
Change in fair value (1,790)   (10,020)  
Change in fair value - OCI (3,070)   (2,990)  
Ending Balance $ 36,090   $ 36,090