XML 137 R31.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Fair Value Measurements (Tables) [Line Items]    
Schedule of Liabilities Subject to Fair Value Measurements

Liabilities subject to fair value measurements are as follows:

 

As of March 31, 2024

   

Level 1

 

Level 2

 

Level 3

 

Total

Liabilities

 

 

   

 

   

 

   

 

 

Earnout Shares liability

 

$

 

$

 

$

61,393,000

 

$

61,393,000

True Up Shares liability

 

 

 

 

 

 

286,000

 

 

286,000

Subject Vesting Shares liability

 

 

 

 

 

 

14,217,000

 

 

14,217,000

Total liabilities

 

$

 

$

 

$

75,896,000

 

$

75,896,000

 
Schedule of Estimated Fair Value of the Earnout Shares The Earnout term of 5 years and the Earnout mechanics represent contractual inputs. Assumptions such as risk-free rate, stock price, volatility, and discount rate were based on market data. See the following summary of key inputs:

 

As of
March 31,
2024

 

As of
March 14,
2024

Stock Price(1)

 

$

11.29

 

 

10.00

 

Volatility

 

 

35

%

 

35

%

Risk free rate of return

 

 

4.17

%

 

4.24

%

Expected term (in years)

 

 

5.0

 

 

5.0

 

(1)      At March 14, 2024, the $10.00 price represents the Business Combination price.

 
Schedule of Earnout Share Liability

 

For the
three months
ended
March 31,
2024

Earnout Shares Liability as of December 31, 2023

 

$

Assumed in the reverse recapitalization

 

 

53,721,000

Change in fair value

 

 

7,672,000

Balance as of March 31, 2024

 

$

61,393,000

 
Schedule of Changes in the Fair Value of the True Up Shares liability

The following table presents the changes in the fair value of the True Up Shares liability at March 31, 2024.

 

For the
three months
ended
March 31,
2024

Balance as of December 31, 2023

 

$

 

Assumed in the Business Combination

 

 

555,000

 

Change in fair value

 

 

(269,000

)

Balance as of March 31, 2024

 

$

286,000

 

 
Schedule of Vesting Shares Liability

The following table presents the changes in the fair value of the Subject Vesting Shares liability at March 31, 2024.

 

For the
three months
ended
March 31,
2024

Balance as of December 31, 2023

 

$

Assumed in the Business Combination

 

 

11,792,000

Change in fair value

 

 

2,425,000

Balance as of March 31, 2024

 

$

14,217,000

 
Power & Digital Infrastructure Acquisition II Corp. [Member]    
Fair Value Measurements (Tables) [Line Items]    
Schedule of Liabilities Subject to Fair Value Measurements   The following table presents information about the Company’s assets that are measured at fair value on a recurring basis as of December 31, 2023 and 2022 and indicates the fair value hierarchy of the valuation techniques that the Company utilized to determine such fair value.

Description

 

Level 1

 

Level 2

 

Level 3

December 31, 2023 – Assets

 

 

         

Investments held in Trust Account

 

$

114,641,527

 

 

December 31, 2022 – Assets

 

 

         

Investments held in Trust Account

 

$

294,395,846