XML 77 R70.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt - Summary of change in the balance of Debt Instrument (Details)
$ in Thousands
6 Months Ended
Jun. 30, 2024
USD ($)
Debt Instrument [Line Items]  
Carrying value at the beginning of the year $ 5,806
Carrying value at the end of the year 5,060
Promissory Notes [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 0
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 1,887
Loss on extinguishment of debt 322
Interest Expense 32
Carrying value at the end of the year 723
Promissory Notes [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (1,518)
Promissory Notes [Member] | August 2023 [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 0
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 725
Loss on extinguishment of debt 195
Interest Expense 0
Carrying value at the end of the year 0
Promissory Notes [Member] | August 2023 [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (920)
Promissory Notes [Member] | October 2023 [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 0
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 471
Loss on extinguishment of debt 127
Interest Expense 0
Carrying value at the end of the year 0
Promissory Notes [Member] | October 2023 [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (598)
Promissory Notes [Member] | November 2023 [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 0
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 691
Loss on extinguishment of debt 0
Interest Expense 32
Carrying value at the end of the year 723
Promissory Notes [Member] | November 2023 [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock 0
Senior Secured Notes [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 3,096
Issuance of promissory notes 1,680
Loss on extinguishment of debt 1,482
Change in estimated fair value of convertible notes 316
Interest Expense 110
Repayment of promissory notes (318)
Carrying value at the end of the year 0
Senior Secured Notes [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (6,366)
Senior Secured Notes [Member] | November Bridge Notes [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 1,717
Issuance of promissory notes 0
Loss on extinguishment of debt 201
Change in estimated fair value of convertible notes 316
Interest Expense 0
Repayment of promissory notes 0
Carrying value at the end of the year 0
Senior Secured Notes [Member] | November Bridge Notes [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (2,234)
Senior Secured Notes [Member] | June 6, 2023 Notes [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 1,379
Issuance of promissory notes 0
Loss on extinguishment of debt 377
Change in estimated fair value of convertible notes 0
Interest Expense 21
Repayment of promissory notes 0
Carrying value at the end of the year 0
Senior Secured Notes [Member] | June 6, 2023 Notes [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock (1,777)
Senior Secured Notes [Member] | Q2 2024 Convertible Notes [Member]  
Debt Instrument [Line Items]  
Carrying value at the beginning of the year 0
Issuance of promissory notes 1,680
Loss on extinguishment of debt 904
Change in estimated fair value of convertible notes 0
Interest Expense 89
Repayment of promissory notes (318)
Carrying value at the end of the year 0
Senior Secured Notes [Member] | Q2 2024 Convertible Notes [Member] | Series A preferred stock [Member]  
Debt Instrument [Line Items]  
Conversion to Series A Preferred Stock $ (2,355)