XML 76 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Notes Payable - Secured SPA Notes Narrative (Details) - USD ($)
6 Months Ended 12 Months Ended
Aug. 02, 2024
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 21, 2024
Sep. 05, 2024
May 09, 2023
May 08, 2023
Mar. 23, 2023
Feb. 03, 2023
Debt Instrument [Line Items]                    
Payments of notes payable issuance costs     $ 2,087,000 $ 2,503,000            
Notes Payable                    
Debt Instrument [Line Items]                    
Gain (loss) extinguishments of debt     2,699,000 13,078,000            
Gain (loss) on fair value adjustment of debts     $ 34,218,000 (23,028,000)            
Secured SPA Notes                    
Debt Instrument [Line Items]                    
Conversion price (in dollars per share)             $ 8,568 $ 10,080    
Debt instrument, floor price (in dollars per share)             $ 960.00 $ 2,016    
Secured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Debt instrument, fixed conversion price percentage     90.00%              
Conversion price (in dollars per share)   $ 29.33 $ 1.16              
Debt instrument, term (in years)     6 years              
Aggregate principal amount     $ 108,800,000           $ 25,000,000.0  
Notes payable     5,500,000 74,200,000            
Proceeds from debt, net of issuance costs     10,700,000 187,200,000            
Payments of notes payable issuance costs     $ 200,000 $ 1,900,000            
Shares issued from conversion (in shares)     41,727,089 419,646            
Gain (loss) extinguishments of debt     $ 5,158,000 $ 13,078,000            
Gain (loss) on fair value adjustment of debts     33,943,000 (23,165,000)            
Debt conversion, converted amount       188,100,000            
Secured SPA Notes | Notes Payable | Class A Common Stock                    
Debt Instrument [Line Items]                    
Redemption price, percentage   105.00%                
Gain (loss) extinguishments of debt     $ (126,100,000) (193,500,000)            
Secured SPA Notes | Notes Payable | Metaverse Horizon Limited and V W Investment Holding Limited                    
Debt Instrument [Line Items]                    
Percent of purchaser's conversion shares     33.00%              
Secured SPA Notes | Notes Payable | Tranche C                    
Debt Instrument [Line Items]                    
Conversion price (in dollars per share)                   $ 10,080
Aggregate principal amount                   $ 135,000,000.0
Replacement Note | Notes Payable                    
Debt Instrument [Line Items]                    
Aggregate principal amount                   $ 31,000,000.0
Streeterville SPA | Notes Payable | Streeterville Capital, LLC | Class A Common Stock                    
Debt Instrument [Line Items]                    
Conversion price (in dollars per share)                   $ 8,568
Tranche C Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Aggregate principal amount                 $ 40,000,000.0  
Original issue discount percent                 14.00%  
Tranche B Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Aggregate principal amount                 $ 5,000,000.0  
Original issue discount percent                 16.00%  
SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Conversion price (in dollars per share) $ 29.33                  
SPA Notes | Notes Payable | Class A Common Stock                    
Debt Instrument [Line Items]                    
Redemption price, percentage 90.00%                  
Junior Secured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate           10.00%        
Conversion price (in dollars per share)         $ 1.16 $ 5.24        
Debt instrument, term (in years)     1 year              
Debt instrument, floor price (in dollars per share)           $ 1.05        
Proceeds from debt, net of issuance costs     $ 22,500,000              
Payments of notes payable issuance costs     1,300,000              
Gain (loss) extinguishments of debt     0              
Gain (loss) on fair value adjustment of debts     $ (9,665,000)              
Junior Secured SPA Notes | Notes Payable | Class A Common Stock                    
Debt Instrument [Line Items]                    
Shares issued from conversion (in shares)     1,046,651              
Gain (loss) extinguishments of debt     $ 1,400,000              
Debt conversion, converted amount     $ 1,100,000              
2024 Unsecured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate     10.00%              
Conversion price (in dollars per share)     $ 1.16   $ 1.16          
Debt instrument, term (in years)     1 year              
Aggregate principal amount     $ 7,500,000              
Debt instrument, floor price (in dollars per share)     $ 1.05              
Proceeds from debt, net of issuance costs     $ 2,500,000              
Payments of notes payable issuance costs     0              
Gain (loss) extinguishments of debt     0              
Gain (loss) on fair value adjustment of debts     $ 0              
2023 Unsecured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Conversion price (in dollars per share)     $ 1.16              
Debt instrument, term (in years)     6 years              
Aggregate principal amount     $ 22,100,000              
Notes payable     6,700,000 11,900,000            
Proceeds from debt, net of issuance costs     $ 0 23,300,000            
Payments of notes payable issuance costs       $ 200,000            
Shares issued from conversion (in shares)     19,368,059 85,830            
Gain (loss) extinguishments of debt     $ (2,394,000) $ 0            
Gain (loss) on fair value adjustment of debts     10,268,000 137,000            
Debt conversion, converted amount     $ 31,000,000.0 12,500,000            
2023 Unsecured SPA Notes | Notes Payable | Class A Common Stock                    
Debt Instrument [Line Items]                    
Debt instrument, fixed conversion price percentage     90.00%              
Gain (loss) extinguishments of debt     $ (31,500,000) $ (9,200,000)            
Minimum | Secured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate     10.00% 10.00%            
Minimum | 2023 Unsecured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate     10.00% 10.00%            
Maximum | Secured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate     15.00% 15.00%            
Maximum | 2023 Unsecured SPA Notes | Notes Payable                    
Debt Instrument [Line Items]                    
Notes payable bearing interest rate     15.00% 15.00%