XML 54 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Promissory Notes - Narrative (Details)
1 Months Ended
Jan. 21, 2025
USD ($)
Jan. 15, 2025
USD ($)
May 07, 2024
USD ($)
shares
Dec. 19, 2023
USD ($)
shares
Jan. 31, 2022
USD ($)
Days
$ / shares
Mar. 31, 2025
USD ($)
Debt Instrument [Line Items]            
Net carrying amount   $ 29,376,000        
Fair value   $ 29,400,000        
Debt instrument principal reduction rate   12.50%        
Debt instrument prepayment amount $ 3,678,000          
Interest payment $ 1,118,000          
Fees paid to third parties   $ 577,000        
Minimum [Member]            
Debt Instrument [Line Items]            
Maintenance of monthly revenue   30,000,000        
Maintenance of adjusted EBITDA   500,000        
Maintenance of unrestricted cash and cash equivalents   $ 4,500,000        
2022 Notes            
Debt Instrument [Line Items]            
Aggregate principal amount         $ 1,000,000  
Percentage on probability of full repayment or extension           50.00%
Percentage on probability of default           50.00%
2022 Notes | Risk-free rate            
Debt Instrument [Line Items]            
Measurement input           0.0432
Convertible Senior Notes | 2022 Notes            
Debt Instrument [Line Items]            
Aggregate principal amount         30,000,000  
Debt issuance costs         714,000  
Debt discount         $ 924,000  
Interest rate         8.00%  
Effective interest rate           9.00%
Debt conversion, converted instrument, amount         $ 1,000,000  
Conversion share price (in usd per share) | $ / shares         $ 250  
Stock price trigger (in usd per share) | $ / shares         $ 360  
Threshold trading days | Days         20  
Threshold consecutive trading days | Days         30  
Redemption price percentage         100.00%  
Repurchase price percentage         100.00%  
Debt conversion Description     On May 7, 2024, one holder tendered a conversion request for $275, resulting in the issuance of an aggregate of 96,813 shares of common stock and a corresponding reduction in the outstanding amount of the 2022 Notes of $275.      
Conversion price adjustment     $ 275,000 $ 300,000    
Net carrying amount           $ 25,747,000
Conversion of stock (in shares) | shares     96,813 60,265    
Reduction of outstanding amount     $ 275,000 $ 300,000    
Increase to additional paid-in capital     $ 18,000 $ 24,000    
Convertible Senior Notes | 2022 Notes | Level 3            
Debt Instrument [Line Items]            
Fair value           $ 17,100,000
Convertible Senior Notes | 2022 Notes | Level 3 | Volatility            
Debt Instrument [Line Items]            
Measurement input           0.85
Convertible Senior Notes | 2022 Notes | Level 3 | Stock price            
Debt Instrument [Line Items]            
Measurement input           1.44
Convertible Senior Notes | 2022 Notes | Level 3 | Risk-free rate            
Debt Instrument [Line Items]            
Measurement input           0.043
Convertible Senior Notes | 2022 Notes | Level 3 | Credit spread            
Debt Instrument [Line Items]            
Measurement input           0.0392