XML 94 R78.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Debt (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Line of Credit Facility [Line Items]      
Total debt - unaffiliated $ 2,485 $ 19,331  
Short-term debt - other 2,108  
Total debt - related parties 39,803 19,909  
Total debt 42,288 39,240  
Nonrelated Party [Member]      
Line of Credit Facility [Line Items]      
Short-term debt - related parties 2,485 19,331  
Related Party [Member]      
Line of Credit Facility [Line Items]      
Short-term debt - related parties 3,876 19,909  
Long-term debt - related parties 35,927  
CV Starr Bridge Loan Net of Discount [Member]      
Line of Credit Facility [Line Items]      
Total debt - related parties 5,652 5,523  
RWI Bridge Loan Net of Discount [Member]      
Line of Credit Facility [Line Items]      
Total debt - related parties 30,275 12,967  
CEO Promissory Note [Member]      
Line of Credit Facility [Line Items]      
Total debt - related parties 3,876 1,419  
Unsecured Senior Convertible Note [Member]      
Line of Credit Facility [Line Items]      
Total debt - unaffiliated 620  
Yorkville [Member]      
Line of Credit Facility [Line Items]      
Short-term debt - related parties 2,485 17,223 $ 37,603
Yorkville [Member] | Pre Paid Advance Agreement [Member]      
Line of Credit Facility [Line Items]      
Total debt - unaffiliated 17,223  
Yorkville [Member] | Convertible Promissory Notes [Member]      
Line of Credit Facility [Line Items]      
Total debt - unaffiliated $ 1,865