XML 75 R64.htm IDEA: XBRL DOCUMENT v3.25.3
Notes Payable - 2025 March Unsecured SPA Notes Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
May 28, 2025
$ / shares
Mar. 21, 2025
USD ($)
day
closing
$ / shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
May 15, 2025
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Jul. 31, 2024
$ / shares
Jun. 30, 2024
USD ($)
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares                   $ 110,400    
2024 Unsecured SPA Warrants                        
Debt Instrument [Line Items]                        
Debt instrument, term (in years)         5 years              
Exercise price (in dollars per share) | $ / shares     $ 1.22   $ 1.22              
2024 Unsecured SPA Warrants | Class A Common Stock                        
Debt Instrument [Line Items]                        
Exercise price (in dollars per share) | $ / shares     $ 1.22   $ 1.22       $ 1.39      
2025 March Unsecured SPA Notes                        
Debt Instrument [Line Items]                        
Percent of purchaser's conversion shares     100.00%   100.00%              
Notes Payable                        
Debt Instrument [Line Items]                        
Notes and loans payable     $ 78,902 $ 55,500 $ 78,902 $ 55,500 $ 28,033   $ 49,488   $ 77,394 $ 91,150
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            
2025 March Unsecured SPA Notes                        
Debt Instrument [Line Items]                        
Aggregate principal amount   $ 41,000                    
Debt instrument, number of closings | closing   4                    
Debt instrument, term (in years)   5 years                    
Contractual Interest Rates   10.00%                    
Debt instrument, redemption price, percentage   10.00%                    
Redemption price, percentage   25.00%                    
Conversion price (in dollars per share) | $ / shares $ 1.22 $ 1.29 $ 1.16   $ 1.16              
Debt instrument, floor price (in dollars per share) | $ / shares   $ 1.048                    
Debt instrument, SPA waiver, term               45 days        
Debt instrument, SPA waiver, deferral period               20 days        
Share price (in dollars per share) | $ / shares               $ 1.00        
Debt instrument, convertible, threshold percentage of stock price trigger 100.00%                      
Debt instrument, exercisable, threshold percentage of stock price trigger 120.00%                      
Exercise price (in dollars per share) | $ / shares $ 1.464   $ 1.392   $ 1.392              
Proceeds from debt, net of issuance costs         $ 7,500              
2025 March Unsecured SPA Notes | Series B Preferred Stock                        
Debt Instrument [Line Items]                        
Pro rata aggregate cap (in shares) | shares     9,000,000   9,000,000              
2025 March Unsecured SPA Notes | Notes Payable                        
Debt Instrument [Line Items]                        
Debt instrument, term (in years)         5 years              
Contractual Interest Rates   18.00% 10.00%   10.00%              
Redemption price, percentage   8.00%                    
Debt instrument, convertible, threshold consecutive trading days (in days) | day   5                    
Notes and loans payable     $ 7,211   $ 7,211   $ 9,297   $ 0      
Proceeds from debt, net of issuance costs     8,100   32,200              
Debt conversion, converted amount     $ 9,300   $ 16,000              
Shares issued from conversion (in shares) | shares     8,429,301   14,598,957              
Gain (loss) on fair value adjustment of debts     $ 2,987   $ 274              
2025 March Unsecured SPA Notes | Notes Payable | Class A Common Stock                        
Debt Instrument [Line Items]                        
Gain (loss) on extinguishment of debt     $ (9,800)   $ (15,300)