XML 68 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Notes Payable - 2023 Unsecured SPA Notes Narrative (Details) - Notes Payable - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Jan. 28, 2025
Dec. 31, 2024
Dec. 21, 2024
Sep. 05, 2024
Dec. 31, 2023
Debt Instrument [Line Items]              
Notes and loans payable $ 24,674 $ 63,769   $ 49,488     $ 91,150
Gain (loss) on fair value adjustment of debts $ 21,780 27,721          
Unsecured Convertible Note              
Debt Instrument [Line Items]              
Conversion price (in dollars per share) $ 1.16            
Debt instrument, term (in years) 6 years            
Notes and loans payable $ 0 9,050   6,716     $ 11,938
Notes payable       6,700      
Proceeds from debt, net of issuance costs 0            
Debt conversion, converted amount $ 4,400            
Shares issued from conversion (in shares) 4,167,764            
Gain (loss) on fair value adjustment of debts $ 2,024 2,888          
Gain (loss) on fair value adjustment of debts, favorable, net   $ 2,900          
Unsecured Convertible Note | Class A Common Stock              
Debt Instrument [Line Items]              
Debt instrument, fixed conversion price percentage 90.00%            
Gain (loss) extinguishments of debt $ (2,800)            
Unsecured SPA Notes              
Debt Instrument [Line Items]              
Percent of purchaser's conversion shares 33.00%            
Junior Secured SPA Notes              
Debt Instrument [Line Items]              
Notes payable bearing interest rate           10.00%  
Conversion price (in dollars per share)     $ 5.24   $ 1.16 $ 5.24  
Debt instrument, term (in years) 1 year            
Notes and loans payable $ 6,060     $ 26,059      
Proceeds from debt, net of issuance costs 7,600            
Gain (loss) on fair value adjustment of debts 10,435            
Junior Secured SPA Notes | Class A Common Stock              
Debt Instrument [Line Items]              
Debt conversion, converted amount $ 15,400            
Shares issued from conversion (in shares) 113,958,070            
Gain (loss) extinguishments of debt $ (12,800)            
Minimum | Unsecured Convertible Note              
Debt Instrument [Line Items]              
Notes payable bearing interest rate 10.00%     10.00%      
Maximum | Unsecured Convertible Note              
Debt Instrument [Line Items]              
Notes payable bearing interest rate 15.00%     15.00%