XML 70 R58.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value - Change in Fair Value of Derivative Warrant Liabilities (Details) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
FPA Put Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance $ (37,523) $ 0
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (22,980) (26,743)
Ending balance (60,503) (26,743)
Fixed Maturity Consideration    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (7,228) 0
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss (1,018) (6,737)
Ending balance (8,246) (6,737)
Shortfall Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance   0
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss   (3,063)
Reclassification of warrant to equity   3,063
Ending balance   0
Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance   (2,119)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss   (3,770)
Conversion of warrants to preferred shares   5,889
Ending balance   0
AM SAFE liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance   (28,986)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss   (744)
Conversion of SAFE liability to equity classification   29,730
Ending balance   0
AM SAFE warrant    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance   (1,989)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss   189
Reclassification of warrant to equity   1,800
Ending balance   0
Brookfield SAFE    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (25,150) (50,000)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 15,900 15,850
Ending balance (9,250) (34,150)
Private placement warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (3,914) 0
Recognized as a result of the Business Combination   (2,148)
(Loss) gain recognized in other expense, net on the condensed consolidated statement of operations and comprehensive loss 2,148 (3,199)
Ending balance $ (1,766) $ (5,347)