XML 128 R90.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value of Financial Instruments - Schedule of Changes in Liability for Unobservable Inputs (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2026
USD ($)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Fair value, measurement with unobservable inputs reconciliation, recurring basis, liability, reduction $ 3,341
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 10,000
Nonrelated Party  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Debt issuance costs, net 1,160
Related Party  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Debt issuance costs, net 0
Warrant Liabilities  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance 1,950
Additions 491
Payment of Notes Payable 0
Change in fair value measurements (1,481)
Ending balance 960
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 12,546
Additions 1,005
Payment of Notes Payable 0
Change in fair value measurements (7,257)
Ending balance 6,294
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
Notes Payable  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance 56,376
Additions 5,879
Payment of Notes Payable (132)
Change in fair value measurements 5,212
Ending balance 42,018
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 (25,317)
Market Based Awards  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Beginning balance 2,371
Additions 445
Payment of Notes Payable 0
Change in fair value measurements (1,146)
Ending balance 1,670
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