Balance as of January 1, 2021

​

$

—

Acquisition of Whinstone

​

​

13,967

Change in fair value of derivative asset

​

​

12,112

Balance as of December 31, 2021

​

​

26,079

Change in fair value of derivative asset

​

71,418

Balance as of December 31, 2022

​

$

97,497