XML 77 R64.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Financial Assets and Liabilities -Aggregate Fair Value of Warrant and Derivative Liabilities (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Reclassifications of Temporary to Permanent Equity     $ (38,754)
Warrant      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Reclassification to permanent equity upon exercise   $ (374)  
Level 3 | Embedded derivative liability      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance $ 10 10 821
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances     0
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Period Increase (Decrease) 0 0 (811)
Reclassifications of Temporary to Permanent Equity   0 0
Ending balance 10 10 10
Level 3 | Warrant | PIPE Warrant      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance 0 0 0
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances     41,249
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Period Increase (Decrease) 0 0 (2,495)
Reclassifications of Temporary to Permanent Equity   0 (38,754)
Ending balance 0 0 0
Level 3 | Warrant | Class C Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]      
Beginning balance 15,683 23,131 0
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Issuances     21,526
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability, Period Increase (Decrease) (1,928) (7,074) 1,605
Reclassifications of Temporary to Permanent Equity     0
Ending balance $ 13,755 $ 15,683 $ 23,131