XML 66 R54.htm IDEA: XBRL DOCUMENT v3.25.1
Financial Instruments - Schedule of Black-Scholes Option Pricing Model For Private Warrants (Details) - $ / shares
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Expected term (years) [1]     6 years 7 days
Dividend yield [2]     0.00%
Warrant      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Expected term (years) 1 year 2 months 12 days 2 years 2 months 12 days  
Expected volatility 90.00% 94.10%  
Risk-free interest rate 4.21% 4.23%  
Dividend yield 0.00% 0.00%  
Exercise Price $ 57.5 $ 57.5  
Series A | Warrant      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Expected term (years) 3 years 4 years  
Expected volatility 90.00% 87.20%  
Risk-free interest rate 4.23% 3.89%  
Dividend yield 0.00% 0.00%  
Exercise Price $ 5 $ 5  
[1] Expected term is the length of time the grant is expected to be outstanding before it is exercised or terminated. This number is calculated as the midpoint between the vesting term and the original contractual term (contractual period to exercise). If the option contains graded vesting, then the vesting term would be based on the vesting pattern.
[2] The Company has assumed a dividend yield of zero as they have no plans to declare dividends in the foreseeable future.