v3.24.4
Summary of Significant Accounting Policies (FY) (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Schedule of Property, Machinery and Equipment, Net The estimated useful lives of fixed assets by asset category are described below:

 
 
 
 
Fixed Assets
 
 
Estimated Useful Life
Computer equipment
 
 
Three years
Furniture and fixtures
 
 
Five years
Leasehold improvements
 
 
Lesser of estimated useful life or remaining lease term (one year to seven years)
Machinery and equipment
 
 
Seven years
 
 
 
 
Property, machinery and equipment, net consisted of the following:

 
 
 
 
 
 
 
(in thousands)
 
 
September 30,
2024
 
 
December 31,
2023
Computer equipment
 
 
$10
 
 
$10
Leasehold improvements
 
 
2,391
 
 
2,394
Machinery and equipment
 
 
2,839
 
 
3,411
Property, machinery and equipment, gross
 
 
5,240
 
 
5,815
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
September 30,
2024
 
 
December 31,
2023
Less: accumulated depreciation
 
 
(2,871)
 
 
(2,563)
Property, machinery and equipment, net
 
 
$2,369
 
 
$3,252
 
 
 
 
 
 
 
The estimated useful lives of fixed assets by asset category are described below:

 
 
 
 
Fixed Assets
 
 
Estimated Useful Life
Computer equipment
 
 
Three years
Furniture and fixtures
 
 
Five years
Leasehold improvements
 
 
Lesser of estimated useful life or remaining lease term (one year to seven years)
Machinery and equipment
 
 
Seven years
 
 
 
 
Property, machinery and equipment, net consisted of the following:

 
 
 
 
 
 
 
(in thousands)
 
 
December 31,
2023
 
 
December 31,
2022
Computer equipment
 
 
$10
 
 
$10
Leasehold improvements
 
 
2,394
 
 
2,281
Machinery and equipment
 
 
3,411
 
 
3,411
Construction in-progress
 
 
—
 
 
106
Property, machinery and equipment, gross
 
 
5,815
 
 
5,808
Less: accumulated depreciation
 
 
(2,563)
 
 
(1,792)
Property, machinery and equipment, net
 
 
$3,252
 
 
$4,016
 
 
 
 
 
 
 
Schedule of Disaggregation of Revenue
The disaggregation of revenue by type is as follows:

 
 
 
 
 
 
 
 
 
 
Three Months Ended
September 30,
 
 
Nine Months Ended
September 30,
(in thousands)
 
 
2024
 
 
2023
 
 
2024
 
 
2023
Transportation services
 
 
$—
 
 
$—
 
 
$—
 
 
$1,305
Hosted payload services
 
 
—
 
 
284
 
 
—
 
 
426
Forfeited customer deposits
 
 
—
 
 
55
 
 
35
 
 
335
Engineering project services
 
 
107
 
 
—
 
 
1,794
 
 
—
Total revenue
 
 
$107
 
 
$339
 
 
$1,829
 
 
$2,066
 
 
 
 
 
 
 
 
 
 
 
 
 
The disaggregation of revenue by type is as follows:

 
 
 
 
 
 
 
Year Ended December 31,
(in thousands)
 
 
2023
 
 
2022
Transportation services
 
 
$1,582
 
 
$127
Hosted payload services
 
 
568
 
 
—
Forfeited customer deposits
 
 
641
 
 
172
Engineering project services
 
 
298
 
 
—
Total revenue
 
 
$3,089
 
 
$299
 
 
 
 
 
 
 
Schedule of Changes in Fair Value of Liabilities
The change in fair values of liabilities subject to recurring remeasurement were as follows:

 
 
 
 
(in thousands)
 
 
Warrant Liability
(Level 3)
Balance, December 31, 2023
 
 
$3
Change in Fair Value
 
 
—
Balance, September 30, 2024
 
 
$3
 
 
 
 
The change in fair values of liabilities subject to recurring remeasurement were as follows:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
Level
 
 
Fair value as of
December 31,
2022
 
 
Payment of
Stock Repurchase
Liability
 
 
Change in
Fair Value
 
 
Fair value as of
December 31,
2023
Warrant Liability
 
 
3
 
 
$564
 
 
$—
 
 
$(561)
 
 
$3
Stock Repurchase Liability
 
 
3
 
 
10,000
 
 
(10,000)
 
 
—
 
 
—
Total
 
 
 
 
 
$10,564
 
 
$(10,000)
 
 
$(561)
 
 
$  3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule of Fair Value Inputs
Key assumptions for the Black-Scholes model used to determine the fair value of warrants outstanding as of each period end were as follows:

 
 
 
 
 
 
 
 
 
 
September 30,
2024
 
 
December 31,
2023
Warrant term (years)
 
 
1.87
 
 
2.61
Volatility
 
 
177.23%
 
 
113.50%
Risk-free rate
 
 
3.70%
 
 
4.05%
Dividend yield
 
 
0.00%
 
 
0.00%
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
 
 
 
 
 
 
 
 
 
Class A Warrants
 
 
Class B Warrants
 
 
Placement Agent
Warrants
Warrant term (years)
 
 
5.50
 
 
1.50
 
 
1.49
Volatility
 
 
97.50%
 
 
97.50%
 
 
97.50%
Risk-free rate
 
 
3.46%
 
 
3.79%
 
 
3.79%
Dividend yield
 
 
—%
 
 
—%
 
 
—%
 
 
 
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
Warrant term (years)
 
 
5.00
Volatility
 
 
95.00%
Risk-free rate
 
 
4.33%
Dividend yield
 
 
—%
 
 
 
 
The significant inputs into the Black-Scholes valuation model before and after the modification date are as follows:

 
 
 
 
 
 
 
 
 
 
Pre Modification
 
 
Post Modification
Warrant term (years)
 
 
4.87
 
 
5.00
Volatility
 
 
95.00%
 
 
95.00%
Risk-free rate
 
 
4.22%
 
 
4.21%
Dividend yield
 
 
—%
 
 
—%
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
Warrant term (years)
 
 
5.00
Volatility
 
 
97.50%
Risk-free rate
 
 
4.02%
Dividend yield
 
 
—%
 
 
 
 
The significant inputs into the Black-Scholes valuation model before and after the modification date are as follows:

 
 
 
 
 
 
 
 
 
 
Pre Modification
 
 
Post Modification
Warrant term (years)
 
 
4.83
 
 
5.00
Volatility
 
 
97.50%
 
 
97.50%
Risk-free rate
 
 
3.85%
 
 
3.84%
Dividend yield
 
 
—%
 
 
—%
 
 
 
 
 
 
 
Key assumptions for the Black-Scholes model used to determine the fair value of warrants outstanding as of December 31, 2023 were as follows:

 
 
 
 
Warrant term (years)
 
 
2.61
Volatility
 
 
113.50%
Risk-free rate
 
 
4.05%
Dividend yield
 
 
0.00%
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
 
 
 
November
Warrants
Warrant term (years)
 
 
5.00
Volatility
 
 
86.00%
Risk-free rate
 
 
4.60%
Dividend yield
 
 
0.00%
 
 
 
 
The significant inputs into the Black-Scholes valuation model before and after the modification date are as follows:

 
 
 
 
 
 
 
Induced Warrants
 
 
 
Before Modification
 
 
After Modification
Warrant term (years)
 
 
4.91
 
 
4.91
Volatility
 
 
89.00%
 
 
89.00%
Risk-free rate
 
 
4.55%
 
 
4.55%
Dividend yield
 
 
0.00%
 
 
0.00%
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
 
 
 
October
Warrants
Warrant term (years)
 
 
5.00
Volatility
 
 
92.00%
Risk-free rate
 
 
4.67%
Dividend yield
 
 
0.00%
 
 
 
 
The significant inputs into the Black-Scholes valuation model before and after the modification date are as follows:

 
 
 
 
 
 
 
 
 
 
Before Modification
 
 
After Modification
 
 
 
February Class A Warrants
and Series A Warrants
 
 
Series B Warrants
 
 
Modified Warrants
Warrant term (years)
 
 
4.94
 
 
0.95
 
 
5.01
Volatility
 
 
88.00%
 
 
86.00%
 
 
89.00%
Risk-free rate
 
 
4.55%
 
 
5.39%
 
 
4.67%
Dividend yield
 
 
0.00%
 
 
0.00%
 
 
0.00%
 
 
 
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
 
 
 
 
 
 
Series A Warrants
 
 
Series B Warrants
Warrant term (years)
 
 
5.00
 
 
1.00
Volatility
 
 
85.00%
 
 
79.00%
Risk-free rate
 
 
4.35%
 
 
5.33%
Dividend yield
 
 
0.00%
 
 
0.00%
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model before and after the modification date are as follows:

 
 
 
 
 
 
 
 
 
 
Before Modification
 
 
After Modification
Warrant term (years)
 
 
4.97
 
 
5.01
Volatility
 
 
84.00%
 
 
85.00%
Risk-free rate
 
 
4.40%
 
 
4.33%
Dividend yield
 
 
0.00%
 
 
0.00%
 
 
 
 
 
 
 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:

 
 
 
 
Warrant term (years)
 
 
5.51
Volatility
 
 
85.00%
Risk-free rate
 
 
4.03%
Dividend yield
 
 
0.00%