XML 96 R78.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Liability (Schedule of Derivative Instruments) (Details) - item
Mar. 26, 2025
Jan. 31, 2025
Jun. 14, 2024
Debt Yield [Member] | Valuation Technique, Black-Scholes-Merton Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0.1850
Debt Yield [Member] | Valuation Technique, Monte Carlo Pricing Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.070 0.070  
Probability of IPO [Member] | Valuation Technique, Black-Scholes-Merton Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0.8000
Probability of IPO [Member] | Valuation Technique, Monte Carlo Pricing Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.750 0.600  
Probability to Incur New Debt [Member] | Valuation Technique, Black-Scholes-Merton Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0.0000
Probability of Change of Control [Member] | Valuation Technique, Black-Scholes-Merton Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input     0.1000
Probability of Change of Control [Member] | Valuation Technique, Monte Carlo Pricing Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.100 0.200  
Discount Rate [Member] | Valuation Technique, Monte Carlo Pricing Model [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative liability, measurement input 0.637 0.313