XML 106 R79.htm IDEA: XBRL DOCUMENT v3.25.0.1
Warrants Liability - Narrative (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Aug. 29, 2024
Jun. 21, 2024
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
May 31, 2023
USD ($)
shares
Apr. 30, 2023
USD ($)
shares
Dec. 31, 2024
USD ($)
draw_date
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
May 22, 2020
$ / shares
shares
Class of Warrant or Right [Line Items]                
Common stock to be purchased through warrants (in shares) | shares               9,075,000
Proceeds from exercise of warrants           $ 7,492 $ 0  
Price of common stock to be purchased through warrants (in usd per share) | $ / shares               $ 11.50
Draw dates after achievement of performance milestones | draw_date           3    
Contingent Warrants | Maximum | Credit Agreement                
Class of Warrant or Right [Line Items]                
Credit agreement, increase in applicable percentage 41.00%              
Contingent Warrants | Minimum | Credit Agreement                
Class of Warrant or Right [Line Items]                
Credit agreement, increase in applicable percentage 8.00%              
Common Stock                
Class of Warrant or Right [Line Items]                
Issuance of common stock under ATM program (in shares) | shares           16,627,523 114,841,813  
Related Party | December 2023 warrants                
Class of Warrant or Right [Line Items]                
Underwriting fees and selling concessions     $ 2,500       $ 2,500  
Legal fees             175  
Related Party | April 2023 and May 2023 Transactions                
Class of Warrant or Right [Line Items]                
Underwriting fees and selling concessions     $ 2,328       2,328  
Related Party | Common Stock | May 2023 warrants                
Class of Warrant or Right [Line Items]                
Issuance of common stock under ATM program (in shares) | shares       3,601,980        
Common stock to be purchased through warrants (in shares) | shares       3,601,980        
Proceeds from issuance of equity transactions       $ 8,000        
Fair value of warrants and common stock       13,267        
Change in fair value of derivatives - related parties       $ 5,267        
Related Party | Common Stock | December 2023 warrants                
Class of Warrant or Right [Line Items]                
Issuance of common stock under ATM program (in shares) | shares     34,482,759          
Fair value of warrants and common stock     $ 71,294       $ 71,294  
Change in fair value of derivatives - related parties     $ 21,294          
Common stock to be purchased through each warrant (in shares) | shares     1       1  
Proceeds from issuance of warrants     $ 50,000          
Offering price (in usd per share) | $ / shares     $ 1.45       $ 1.45  
Warrants and rights outstanding, exercised in period (in shares) | shares           4,682,767    
Related Party | Common Stock | SPA Warrant                
Class of Warrant or Right [Line Items]                
Common stock to be purchased through each warrant (in shares) | shares   43,276,194            
Time to expiration   10 years            
Price of common stock to be purchased through warrants (in usd per share) | $ / shares   $ 0.01       $ 0.01    
Warrant conversion cap increases percentage   49.90%            
Related Party | Common Stock | SPA Warrant | CCM Denali Equity Holdings, LP                
Class of Warrant or Right [Line Items]                
Initial ownership interest           19.90%    
Related Party | Common Stock | Contingent Warrants | CCM Denali Equity Holdings, LP                
Class of Warrant or Right [Line Items]                
Initial ownership interest   33.00%            
Related Party | Common Stock | April 2023 warrants                
Class of Warrant or Right [Line Items]                
Issuance of common stock under ATM program (in shares) | shares         16,000,000      
Common stock to be purchased through warrants (in shares) | shares         16,000,000      
Proceeds from issuance of equity transactions         $ 40,000      
Fair value of warrants and common stock         66,366      
Change in fair value of derivatives - related parties         $ 26,366