XML 80 R70.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements - Changes in Fair Value of Level 3 Financial Instruments (Details) - Level 3 Earnout Liability
Sep. 30, 2024
$ / shares
Dec. 31, 2023
$ / shares
Business Combination Agreement | Stock Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Sale of stock price per share $ 5.58 $ 4.94
Business Combination Agreement | Risk-free Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 3.5 4
Business Combination Agreement | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 82.5 65
Business Combination Agreement | Term (in years)    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding term 2 years 8 months 12 days 3 years 10 months 24 days
Simpatra | Stock Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Sale of stock price per share $ 5.58  
Simpatra | Risk-free Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 3.6  
Simpatra | Equity volitility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 64  
Simpatra | Revenue volitility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 48.7  
Simpatra | Revenue discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 14.2  
Simpatra | Correlation factor    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding measurement input 5  
Simpatra | Term (in years)    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrants and rights outstanding term 3 years 3 months 18 days