Equity (Tables)

9 Months Ended

Sep. 30, 2025

Equity [Abstract]

Summary of the Change in the Fair Value of the Warrant Liability, Measured at Fair Value on a Recurring Basis

Balance on December 31, 2024	$	-
Issuance of warrants reported at fair value		9,150
Change in fair value of warrant liability		36
Reclassification to equity		(9,186	)
Balance on September 30, 2025	$	-

Summary of the Warrants

	Number of shares		Exercise price		Expiration date
Public Warrants (1)		1,437,447	$	115.00	July 16, 2026
Sponsor Warrants (1)		849,999	$	115.00	July 16, 2026
May 2022 PIPE Warrants		405,405	$	3.50	October 10, 2028
March 2023 PIPE Warrants		208,485	$	30.00	March 27, 2028
March 2023 PIPE Warrants (3)		729,698	$	2.50	June 30, 2030
March 2023 Loan Warrants (2)		75,000	$	1.69	March 17, 2028
April 2023 Registered Direct Warrants		435,625	$	7.50	October 10, 2028
April 2023 Registered Direct Warrants		487,451	$	3.50	October 10, 2028
May 2023 PIPE Warrants (3)		581,394	$	2.50	June 30, 2030
June 2023 Warrants (2)		50,000	$	1.69	June 20, 2028
June 2023 RWI Bridge Warrants (4)		300,000	$	2.84	June 20, 2028
July 2023 Registered Direct Warrants		857,142	$	3.50	January 31, 2029
January 2024 RWI Bridge Warrants - Tranche #1		1,650,000	$	2.49	January 16, 2029
January 2024 RWI Bridge Warrants - Tranche #2 (4)		1,350,000	$	2.84	July 15, 2029
March 2024 RWI Bridge Warrants (4)		300,000	$	2.84	June 20, 2028
November 2024 Purchaser Warrants		263,156	$	1.60	November 25, 2029 - December 3, 2029
November 2024 Placement Agent Warrants		52,500	$	1.60	November 25, 2029 - December 3, 2029
February 2025 Binding Term Sheet Warrants		100,000	$	1.69	February 11, 2030
Faithstone Strategic Advisory Warrants		1,500,000	$	6.67	May 19, 2030
July 2025 Binding Term Sheet Warrants (4)		500,000	$	2.84	July 24, 2030
July 2025 PIPE Warrants		1,230,769	$	1.50	July 14, 2030
KTL Warrants		3,700,000	$	2.53	July 21, 2030
		17,064,071

(1)	The number of Public Warrants and Sponsor Warrants outstanding was not adjusted for the reverse stock split. There are 14,374,478 Public Warrants and 8,499,999 Sponsor Warrants outstanding. After the reverse stock split, the number of warrants outstanding remains the same. However, each outstanding warrant is now exercisable for one-tenth of a share of Class A common stock, and the exercise price per share was adjusted to $115.00 as a result of the split.
(2)	In connection with the execution of the Starr Forbearance Agreement on March 13, 2024, described above under Warrant Modification and further in Note 11, the Company agreed to reprice 75,000 warrants with a previous exercise price of $7.10 and 50,000 warrants with a previous exercise price of $8.10 held by C.V. Starr to a new exercise price of $5.90. The term of the warrants was unchanged. The 75,000 warrants and 50,000 warrants were both further repriced on February 12, 2025 from an exercise price of $5.90 per share to $1.69 per share.
(3)	In connection with the June 23, 2025, Securities Purchase Agreement described above, the Company agreed to reprice an aggregate 1,299,465 warrants from $10.00 to $2.50 and to extend the expiration from dates in May 2028 to June 30, 2030.
(4)	On February 12, 2025, the Company entered into binding term sheets with (i) RWI and (ii) C.V. Starr & Co., Inc. in connection with amendments to existing loan arrangements and extensions of forbearance agreements. Under the RWI agreement, on July 24, 2025, a new five-year warrant to purchase 500,000 shares of Class A common stock at an exercise price equal to $2.84, or the “New RWI Exercise Price” (as defined in the agreement), subject to a floor of $1.50 per share issued to RWI. In addition, the exercise price of certain outstanding RWI warrants was repriced to $2.84 based on a formula tied to the July 24, 2025 closing price, with similar $1.50 per share floor and existing exercise price cap provisions. The RWI agreement is described further above under Warrant Modification and further in Note 11.