XML 121 R103.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value of Financial Instruments - Schedule of Changes in Liability for Unobservable Inputs (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Fair value, measurement with unobservable inputs reconciliation, recurring basis, liability, period increase (decrease) $ (24,265)  
Market Based Awards    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Consideration transferred 10,300  
Consideration yet to be transferred 19,300  
Nonrelated Party    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Debt issuance costs, net 6,044  
Related Party    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Debt issuance costs, net 189  
Warrant Liabilities    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 28,864 $ 306
Additions 49,364 34,441
Additions - Business Combination 362  
Debt extinguishments   0
Change in fair value measurements (21,848) (5,723)
Warrant exercise (20,251)  
Cancellation of Warrants (27,407)  
Reclassification of liability classified warrants to equity (7,134) (160)
Exercise of derivative call options 0  
Ending balance 1,950 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 0
Derivative Call Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 29,709 0
Additions 40,389 14,267
Additions - Business Combination 0  
Debt extinguishments   0
Change in fair value measurements (42,886) 15,442
Warrant exercise 0  
Cancellation of Warrants 0  
Reclassification of liability classified warrants to equity 0 0
Exercise of derivative call options (14,666)  
Ending balance 12,546 29,709
Derivative Call Option | 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 0
Notes Payable    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 46,628 86,712
Additions 133,505 58,789
Additions - Business Combination 340  
Debt extinguishments   2,699
Change in fair value measurements (39,787) (34,460)
Warrant exercise 0  
Cancellation of Warrants 0  
Reclassification of liability classified warrants to equity 0 0
Exercise of derivative call options 0  
Ending balance 56,376 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 (84,310) (67,112)
Market Based Awards    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0  
Additions 2,281  
Additions - Business Combination 0  
Change in fair value measurements 90  
Warrant exercise 0  
Cancellation of Warrants 0  
Reclassification of liability classified warrants to equity 0  
Exercise of derivative call options 0  
Ending balance 2,371 $ 0
Market Based Awards | 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