XML 44 R32.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Measurements (Tables) [Line Items]  
Schedule of Liabilities Subject to Fair Value Measurements fair value measurements
    As of September 30, 2023  
    Level 1     Level 2     Level 3     Total  
Liabilities                        
Warrant liabilities - Public Warrants (1)   $
-
    $
-
    $ 7,992,500     $ 7,992,500  
Warrant liabilities - Private placement warrants (1)    
-
     
-
      8,607,000       8,607,000  
Earn-out liabilities (2)    
-
     
-
      1,950,000       1,950,000  
Total liabilities   $
-
    $
-
    $ 18,549,500     $ 18,549,500  
(1) Public Warrants and Private Placement Warrants were estimated using a Black-Scholes option pricing model utilizing assumptions related to the contractual term of the instruments, estimated volatility of the price of the Common Stock and current interest rates. 
(2) The fair value of the earn-out liabilities was estimated using Monte Carlo simulation utilizing assumptions related to the contractual term of the instruments, estimated volatility of the price of the Common Stock and current interest rates.
Schedule of Changes in Fair Value of the Public and Private Placements Warrants The change in the fair value of the Notes measured with Level 3 inputs for the three and nine months ended September 30, 2023 is summarized as follows:
    Convertible
Notes
 
Fair value as of January 1, 2023   $ -  
Principal balance of convertible notes issued     2,050,000  
Change in valuation inputs or other assumptions     1,147,905  
Fair value as of March 31, 2023     3,197,905  
Principal balance of convertible notes issued     20,450,000  
Change in valuation inputs or other assumptions     13,423,204  
Fair value as of June 30, 2023     37,071,109  
Conversion of convertible notes     (37,071,109 )
Fair value as of September 30, 2023   $ -  
Public and Private Placements Warrants [Member]  
Fair Value Measurements (Tables) [Line Items]  
Schedule of Changes in Fair Value of the Public and Private Placements Warrants The following table presents the changes in fair value of the public and private placements warrants:
   For the
three months
ended
September 30,
2023
   For the
nine months
ended
September 30,
2023
 
Liability at beginning of the period  $
-
   $
-
 
Assumed in the Business Combination   8,816,500    8,816,500 
Change in fair value   7,783,000    7,783,000 
Balance as of September 30, 2023  $16,599,500   $16,599,500 
   For the
three months
ended
September 30,
2023
   For the
nine months
ended
September 30,
2023
 
Liability at beginning of the period  $
-
   $
-
 
Assumed in the Business Combination   2,400,000    2,400,000 
Change in fair value   (450,000)   (450,000)
Balance as of September 30, 2023  $1,950,000   $1,950,000