XML 90 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Financial Instruments - Schedule of Changes in Liability for Unobservable Inputs (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
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  
Fair value, measurement with unobservable inputs reconciliation, recurring basis, liability, period increase (decrease) $ (11,349)  
Debt issuance costs, net 429 $ 25
Nonrelated Party    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Debt issuance costs, net 429  
Related Party    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Debt issuance costs, net 76  
Warrant Liabilities    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 28,864  
Additions 16,341  
Change in fair value measurements (21,581)  
Ending balance 23,624  
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  
Derivative Call Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 29,709  
Additions 19,730  
Change in fair value measurements (32,382)  
Conversions of notes to Class A Common Stock 0  
Ending balance 17,057  
Notes Payable    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 46,628  
Additions 12,525  
Change in fair value measurements (22,445)  
Ending balance 21,136  
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 $ (15,572)