XML 61 R37.htm IDEA: XBRL DOCUMENT v3.25.1

Fair Value (Tables)

12 Months Ended

Dec. 31, 2024

Fair Value Disclosures [Abstract]

Schedule of Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

The following table presents the Company’s fair value hierarchy for its assets and liabilities measured at fair value as of December 31, 2024 and December 31, 2023 (in thousands):

			December 31, 2024
			Level 1						Level 2						Level 3						Total
Assets:
Cash equivalents			$	30,136					$	—					$	—					$	30,136
Total assets			$	30,136					$	—					$	—					$	30,136
Liabilities:
Convertible Note			$	—					$	—					$	51,112					$	51,112
FPA Put Option liability			—						—						30,015						30,015
Fixed Maturity Consideration and current portion of the FPA Put Option			—						—						4,123						4,123
Brookfield SAFE liability			—						—						13,223						13,223
Private Placement Warrants			—						—						1,432						1,432
Public Warrants			2,099						—						—						2,099
Total liabilities			$	2,099					$	—					$	99,905					$	102,004

			December 31, 2023
			Level 1						Level 2						Level 3						Total
Assets:
Cash equivalents			$	28,058					$	—					$	—					$	28,058
Total assets			$	28,058					$	—					$	—					$	28,058
Liabilities:
FPA Put Option liability			$	—					$	—					$	37,523					$	37,523
Fixed Maturity Consideration			—						—						7,228						7,228
Brookfield SAFE liability			—						—						25,150						25,150
Private Placement Warrants			—						—						3,915						3,915
Public Warrants			3,699						—						—						3,699
Total Liabilities			$	3,699					$	—					$	73,816					$	77,515

Schedule of Quantitative Information Regarding Level 3 Fair Value Measurement Inputs

The following table represents the inputs used in calculating the fair value of the prepaid forward contract and the Fixed Maturity Consideration as of December 31, 2024 and December 31, 2023:

			December 31, 2024						December 31, 2023
Stock price			$	1.37					$	5.03
Term (in years)			0						2.11
Expected volatility			N/A						50.0		%
Risk-free interest rate			N/A						4.16		%
Expected dividend yield			—		%				—		%

The following table represents the inputs used in calculating the fair value of the Convertible Note as of December 31, 2024 and August 6, 2024:

			December 31, 2024						August 6, 2024
Stock price			$	1.37					$	1.40
Term (in years)			4.60						5
Expected volatility			110.0		%				85.0		%
Risk-free interest rate			4.3		%				3.70		%
Expected dividend yield			—		%				—		%

Significant inputs for Level 3 Brookfield SAFE measurement at December 31, 2024 and December 31, 2023 are as follows:

			December 31, 2024						December 31, 2023
Initial purchase amount			$	50,000					$	50,000
Liquidity price			$	10.00					$	10.00
Stock price			$	1.37					$	5.03
Term (in years)			3.11						N/A
Expected volatility			67.5		%				N/A
Risk-free interest rate			4.3		%				N/A
Expected dividend yield			—		%				N/A

The following table represents the weighted average inputs used in calculating the fair value of the Private Placement Warrants outstanding as of December 31, 2024 and December 31, 2023:

			December 31, 2024						December 31, 2023
Stock price			$	1.37					$	5.03
Exercise price			$	11.50					$	11.50
Term (in years)			3.11						4.11
Expected volatility			97.5		%				45.0		%
Risk-free interest rate			4.28		%				3.92		%
Expected dividend yield			—		%				—		%

Schedule of Change in the Fair Value of the Derivative Warrant Liabilities, Measured using Level 3 Inputs

The following tables represent reconciliations of the fair value measurements of the assets and liabilities using significant unobservable inputs (Level 3) (in thousands):

			Convertible Note						FPA Put Option						Fixed Maturity Consideration						Brookfield SAFE						Private Placement Warrants
Balance as of January 1, 2024			$	—					$	(37,523)					$	(7,228)					$	(25,150)					$	(3,914)
Issuance of the Convertible Note			(40,150)						—						—						—						—
Partial settlement of Forward Purchase Agreement			—						30,000						4,123						—						—
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss			(10,962)						(22,492)						(1,018)						11,927						2,482
Balance as of December 31, 2024			$	(51,112)					$	(30,015)					$	(4,123)					$	(13,223)					$	(1,432)

			FPA Put Option						Fixed Maturity Consideration						FPA Warrants						Warrants on Preferred Shares						AM SAFE liability						AM SAFE warrant						Brookfield SAFE						Private Placement Warrants
Balance as of January 1, 2023			$	—					$	—					$	—					$	(2,119)					$	(28,986)					$	(1,989)					$	(50,000)					$	—
Recognized as a result of the Business Combination			—						—						—						—						—						—						—						(2,148)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss			(37,523)						(7,228)						(3,063)						(3,770)						(744)						189						24,850						(1,766)
Conversion of warrants to preferred shares			—						—						—						5,889						—						—						—						—
Conversion of SAFE liability to equity classification			—						—						—						—						29,730						—						—						—
Reclassification of warrant to equity			—						—						3,063						—						—						1,800						—						—
Balance as of December 31, 2023			$	(37,523)					$	(7,228)					$	—					$	—					$	—					$	—					$	(25,150)					$	(3,914)

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-103

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_FairValueDisclosuresAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-3

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3).

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration