v3.25.4
Business Combination - Schedule of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Consideration:    
Total consideration $ 785,733  
Fair value of assets acquired:    
Cash and cash equivalents 1,175  
Accounts receivable, net 2,178  
Other current assets 253  
Intangible assets 911  
Amounts attributable to assets acquired 4,517  
Accounts payable, accrued expenses and other current liabilities 122,002  
Earn-out liability 5,000  
Related party advances 30,401  
Borrowings 13,100  
Convertible debts 54,059  
Amounts attributable to liabilities assumed 224,562  
Net assets acquired, liabilities assumed (220,045)  
Goodwill 1,005,778
Triller Group Common Stock [Member]    
Consideration:    
Total consideration 467,424  
Triller Group Escrow Account [Member]    
Consideration:    
Total consideration 135,555  
Triller Group Series A-1 Preferred Stock [Member]    
Consideration:    
Total consideration 132,181  
Triller Group Replacement Warrants at Fair Value [Member]    
Consideration:    
Total consideration [1] $ 50,573  
[1] Valuation analysis relied upon the usage of market data and the Black-Scholes Model in order to determine the fair value of the Replacement Warrants. Market data, including risk-free rates, stock price, and volatility was obtained from the S&P Global Market Intelligence database. Replacement Warrants that were out-of-the-money were valued utilizing the Black-Scholes Model and the full contractual term to expiration of the relevant Replacement Warrants. Replacement Warrants that were significantly in-the-money were valued using intrinsic value.