XML 113 R86.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurement - Schedule of Assumptions Used to Determine Fair Value of Embedded Derivative Liabilities (Details)
12 Months Ended
Jan. 18, 2023
Dec. 31, 2024
Dec. 31, 2023
Oct. 31, 2024
Aug. 31, 2024
Jun. 21, 2024
Volatility | Contingent Warrants | Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrants and rights outstanding, measurement input   0.650       0.700
Debt yield | Loan commitment assets | Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input           0.475
Discount for lack of marketability (“DLOM”) | SPA Warrant | Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Warrants and rights outstanding, measurement input   0.100       0.100
2021 Convertible Notes Payable | Convertible Notes            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Term   1 year 6 months 2 years 6 months      
2021 Convertible Notes Payable | Convertible Notes | Dividend yield            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input   0 0      
2021 Convertible Notes Payable | Convertible Notes | Risk-free interest rate            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input   0.042 0.041      
2021 Convertible Notes Payable | Convertible Notes | Volatility            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input   0.650 0.700      
2021 Convertible Notes Payable | Convertible Notes | Debt yield            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input   0.300 0.400      
AFG Convertible Notes | Convertible Notes            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Term 3 years 5 months 12 days 1 year 6 months 2 years 6 months      
AFG Convertible Notes | Convertible Notes | Dividend yield            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input 0 0 0      
AFG Convertible Notes | Convertible Notes | Risk-free interest rate            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input 0.036 0.042 0.041      
AFG Convertible Notes | Convertible Notes | Volatility            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input 0.700 0.650 0.700      
AFG Convertible Notes | Convertible Notes | Debt yield            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input 0.400 0.300 0.400      
Delayed Draw Term Loan | Debt yield | Level 3            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]            
Fair value, measurement input   0.300   0.425 0.425 0.475