Quarterly report pursuant to Section 13 or 15(d)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Schedule of Key Valuation Inputs
Key Valuation Inputs
June 30, 2024 December 31, 2023
Discount Rate 25.00  % 25.00  %
Expected term (years) 9.0 8.5
Risk Free Rate 4.26  % 3.81  %
Volatility 65.00  % 60.00  %
Schedule of Fair Value of Class B Units
The following is the recorded fair value of the Class B Units as of June 30, 2024 and December 31, 2023:
As of
June 30, 2024
As of
December 31, 2023
(in thousands)
Carrying
Value
Total Fair
Value
Carrying
Value
Total Fair
Value
Liabilities
Class B Units $ 5,240  $ 5,240  $ 3,590  $ 3,590 
Schedule of Changes in the Lender Warrant Commitment Liability
The following presents changes in the Class B Units for the three and six months ending June 30, 2024 and 2023:
Three Months Ended June 30, Six Months Ended June 30,
(in thousands)
2024 2023 2024 2023
Beginning Balance $ 3,950  $ 13,817  $ 3,590  $ 12,007 
Change in fair value recognized in earnings 1,290  (2,217) 1,650  (407)
Ending Balance $ 5,240  $ 11,600  $ 5,240  $ 11,600 
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The following tables present instruments that were potentially dilutive for the three and six months ended June 30, 2024 and 2023 that were excluded from diluted earnings per share as they would have been anti-dilutive:
(in thousands) Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Convertible notes and accrued interest —  7,582  —  7,582 
Stock options and warrants 55,789  73,324  57,278  68,111