XML 52 R41.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Fair Value Assumption Used (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Nov. 22, 2024
USD ($)
Mar. 31, 2025
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value   $ 32,800 $ 18,600
Face value principal payable   21,975 21,975
2024 Convertible Notes [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value   32,800 18,600
Face value principal payable $ 21,975 $ 21,975 $ 21,975
Expected term years 5 years    
2024 Convertible Notes [Member] | Measurement Input Required Rate of Return [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input   30.00 29.00
2024 Convertible Notes [Member] | Measurement Input, Conversion Price [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input | $ / shares   1.00 1.00
2024 Convertible Notes [Member] | Measurement Input, Share Price [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input | $ / shares   1.49 0.819
2024 Convertible Notes [Member] | Measurement Input, Expected Term [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Expected term years   4 years 7 months 24 days 4 years 10 months 24 days
2024 Convertible Notes [Member] | Measurement Input, Price Volatility [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input   40.00 40.00
2024 Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input   3.87 4.28
2024 Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Fair value assumption measurement input