XML 109 R91.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Financial Instruments - Schedule of Changes in Liability for Unobservable Inputs (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income Flag Change in fair value of notes payable, warrant liabilities, and derivative call options
Warrant Liabilities  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance $ 306
Additions 34,441
Debt extinguishments 0
Change in fair value measurements (5,723)
Ending balance 28,864
Warrant Liabilities | Class A Common Stock  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Conversions of notes to Class A Common Stock 0
Warrant Liabilities | Class A Common Stock | February 28, 2023  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Reclassification of liability classified warrants to equity (160)
Derivative Call Option  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance 0
Additions 14,267
Debt extinguishments 0
Change in fair value measurements 15,442
Reclassification of liability classified warrants to equity 0
Conversions of notes to Class A Common Stock 0
Ending balance 29,709
Notes Payable  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance 86,712
Additions 58,789
Debt extinguishments 2,699
Change in fair value measurements (34,460)
Ending balance 46,628
Notes Payable | Class A Common Stock  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Conversions of notes to Class A Common Stock (67,112)
Notes Payable | Class A Common Stock | February 28, 2023  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Reclassification of liability classified warrants to equity $ 0