XML 182 R166.htm IDEA: XBRL DOCUMENT v3.24.1
Share-Based Payments - Summary of fair value assumptions and methodology of NBA/NHL warrants (Details)
12 Months Ended
Oct. 01, 2023
Y
$ / shares
Dec. 31, 2023
Y
$ / shares
Dec. 31, 2021
Y
M
$ / shares
Share-based payments      
Share price at grant date   $ 12.90 $ 27.00
Exercise price   $ 12.90 $ 27.00
Expected volatility (weighted-average)   47.00% 37.33%
Expected term | Y   6.5 6.5
Risk-free interest rate (based on US government bond)   3.50% 1.03%
Option To Acquire Class A Shares      
Share-based payments      
Valuation model     Black-Scholes model
Share price at grant date     $ 27.00
Exercise price     $ 8.96
Expected volatility (weighted-average)     30.00%
Expected term | Y     0
Risk-free interest rate (based on US government bond)     0.04%
NHL Warrants      
Share-based payments      
Valuation model     Cox-Ross-Rubinstein binominal model
Share price at grant date     $ 27.00
Exercise price     $ 23.45
Expected volatility (weighted-average)     30.00%
Expected term | M     120
Risk-free interest rate (based on US government bond)     1.28%
NBA Warrants      
Share-based payments      
Valuation model Black-Scholes model    
Share price at grant date $ 10.01    
Exercise price $ 0.01    
Expected volatility (weighted-average) 46.40%    
Risk-free interest rate (based on US government bond) 4.79%    
NBA Warrants | Minimum [Member]      
Share-based payments      
Expected term | Y 0.25    
NBA Warrants | Maximum [Member]      
Share-based payments      
Expected term | Y 8