XML 70 R59.htm IDEA: XBRL DOCUMENT v3.25.3
Notes Payable - Secured SPA Notes Narrative (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Aug. 02, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Jan. 28, 2025
Dec. 31, 2024
Dec. 21, 2024
Sep. 05, 2024
Notes Payable                  
Debt Instrument [Line Items]                  
Gain (loss) on extinguishment of debt     $ (2,699)   $ (2,699)        
Gain (loss) on fair value adjustment of debts   $ 18,074 14,881 $ 31,131 35,690        
2023 Unsecured Convertible Note | Notes Payable                  
Debt Instrument [Line Items]                  
Debt instrument, term (in years)       6 years          
Notes payable   $ 7,500   $ 7,500     $ 6,700    
Percent of purchaser's conversion shares   33.00%   33.00%          
Proceeds from debt, net of issuance costs   $ 4,500 0 $ 9,000 0        
Debt conversion, converted amount   $ 1,900 $ 12,100 $ 6,300 $ 12,500        
Shares issued from conversion (in shares)   1,622,455 3,658,727 5,790,219 3,782,135        
Gain (loss) on extinguishment of debt     $ 2,394   $ 2,394        
Gain (loss) on fair value adjustment of debts   $ (212) 2,355 $ 1,773 3,570        
2023 Unsecured Convertible Note | Notes Payable | Class A Common Stock                  
Debt Instrument [Line Items]                  
Debt instrument, fixed conversion price percentage       90.00%          
Gain (loss) on extinguishment of debt   $ (400) $ (7,600) $ (3,200) $ (7,800)        
Secured SPA Notes | Notes Payable                  
Debt Instrument [Line Items]                  
Debt instrument, fixed conversion price percentage       90.00%          
Conversion price (in dollars per share)   $ 1.16 $ 29.33 $ 1.16 $ 29.33        
Debt instrument, term (in years)       6 years          
Notes payable   $ 0   $ 0     $ 5,500    
Proceeds from debt, net of issuance costs     $ 1,100 0 $ 8,500        
Debt conversion, converted amount     $ 49,800 $ 3,100 $ 83,100        
Shares issued from conversion (in shares)     15,453,305 3,164,911 25,335,671        
Gain (loss) on extinguishment of debt   0 $ (5,158)   $ (5,158)        
Gain (loss) on fair value adjustment of debts   $ 0 8,408 $ 1,922 $ 30,666        
Secured SPA Notes | Notes Payable | Class A Common Stock                  
Debt Instrument [Line Items]                  
Redemption price, percentage         105.00%        
Gain (loss) on extinguishment of debt     (48,900) $ (300) $ (107,000)        
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%   33.00%          
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]                  
Contractual Interest Rates                 10.00%
Conversion price (in dollars per share)   $ 1.16   $ 1.16   $ 5.24   $ 1.16 $ 5.24
Debt instrument, term (in years)       1 year          
Proceeds from debt, net of issuance costs   $ 18,000 13,300 $ 18,000 13,300        
Gain (loss) on extinguishment of debt     0   0        
Gain (loss) on fair value adjustment of debts   (106) $ 4,004 9,485 $ 4,004        
Junior Secured SPA Notes | Notes Payable | Class A Common Stock                  
Debt Instrument [Line Items]                  
Debt conversion, converted amount   $ 0   $ 28,800          
Shares issued from conversion (in shares)   0   27,412,545          
Gain (loss) on extinguishment of debt   $ 0   $ (20,400)          
2024 Unsecured SPA Notes                  
Debt Instrument [Line Items]                  
Debt instrument, term (in years)       5 years          
2024 Unsecured SPA Notes | Notes Payable                  
Debt Instrument [Line Items]                  
Contractual Interest Rates   10.00%   10.00%     10.00%    
Conversion price (in dollars per share)   $ 1.16   $ 1.16   $ 1.16   $ 1.16  
Debt instrument, term (in years)       1 year          
Proceeds from debt, net of issuance costs   $ 14,000   $ 34,000          
Gain (loss) on fair value adjustment of debts   6,233   8,505          
2024 Unsecured SPA Notes | Notes Payable | Class A Common Stock                  
Debt Instrument [Line Items]                  
Debt conversion, converted amount   $ 23,200   $ 34,900          
Shares issued from conversion (in shares)   20,894,171   31,690,932          
Gain (loss) on extinguishment of debt   $ (36,300)   $ (45,600)          
Minimum | 2023 Unsecured Convertible Note | Notes Payable                  
Debt Instrument [Line Items]                  
Contractual Interest Rates   10.00%   10.00%     10.00%    
Minimum | Secured SPA Notes | Notes Payable                  
Debt Instrument [Line Items]                  
Contractual Interest Rates   10.00%   10.00%     10.00%    
Maximum | 2023 Unsecured Convertible Note | Notes Payable                  
Debt Instrument [Line Items]                  
Contractual Interest Rates   15.00%   15.00%     15.00%    
Maximum | Secured SPA Notes | Notes Payable                  
Debt Instrument [Line Items]                  
Contractual Interest Rates   15.00%   15.00%     15.00%