XML 82 R71.htm IDEA: XBRL DOCUMENT v3.25.2
REDEEMABLE CONVERTIBLE PREFERRED STOCK - Narrative (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Aug. 31, 2024
USD ($)
shares
Mar. 31, 2024
USD ($)
shares
Jun. 30, 2025
USD ($)
$ / shares
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
day
$ / shares
Jun. 30, 2024
USD ($)
Mar. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Temporary Equity [Line Items]                  
Derivative liabilities associated with redeemable convertible preferred stock (related party)     $ 246,250   $ 246,250     $ 639,425  
Accretion of redeemable convertible preferred stock (related party)     199,823 $ 146,861 564,748 $ 150,762      
Redeemable convertible preferred stock, (related party)   $ 504,450 1,864,590 651,311 1,864,590 651,311 $ 1,664,767 1,299,842 $ 0
Change in fair value of derivative liabilities associated with redeemable convertible preferred stock (related party)     111,475 103,000 393,175 103,000      
Ayar | Redeemable Convertible Preferred Stock Subscription Agreement                  
Temporary Equity [Line Items]                  
Derivative liabilities associated with redeemable convertible preferred stock (related party)     246,300   246,300     639,400  
Change in fair value of derivative liabilities associated with redeemable convertible preferred stock (related party)     111,500 103,000 393,200 103,000      
Ayar | Redeemable Convertible Preferred Stock | Series A Derivative Liability                  
Temporary Equity [Line Items]                  
Number of shares issued (in shares) | shares   100,000              
Consideration to be received on agreement   $ 1,000,000              
Gross proceeds received   1,000,000              
Convertible preferred stock, liquidation preference amount     $ 1,239,800   $ 1,239,800     1,138,800  
Voting cap calculation denominator (in dollars per share) | $ / shares     $ 2.77   $ 2.77        
Initial conversion price (in dollars per share) | $ / shares     $ 3.5952   $ 3.5952        
Issuance costs   2,400              
Derivative liabilities associated with redeemable convertible preferred stock (related party)   $ 497,100 $ 155,200   $ 155,200     408,800  
Accretion of redeemable convertible preferred stock (related party)     129,200 $ 146,900 354,500 $ 150,800      
Redeemable convertible preferred stock, (related party)     1,084,600   1,084,600     730,000  
Ayar | Redeemable Convertible Preferred Stock | Series A Derivative Liability | Related Party                  
Temporary Equity [Line Items]                  
Number of shares issued (in shares) | shares   100,000              
Consideration to be received on agreement   $ 1,000,000              
Issuance costs   $ 2,400              
Ayar | Redeemable Convertible Preferred Stock | Series B Derivative Liability                  
Temporary Equity [Line Items]                  
Number of shares issued (in shares) | shares 75,000                
Consideration to be received on agreement $ 750,000                
Gross proceeds received 750,000                
Convertible preferred stock, liquidation preference amount     $ 871,100   $ 871,100     800,400  
Voting cap calculation denominator (in dollars per share) | $ / shares     $ 3.12   $ 3.12        
Initial conversion price (in dollars per share) | $ / shares     $ 4.3799   $ 4.3799        
Issuance costs 600                
Derivative liabilities associated with redeemable convertible preferred stock (related party) $ 297,700   $ 91,100   $ 91,100     230,600  
Accretion of redeemable convertible preferred stock (related party)     (70,600)   (210,200)        
Redeemable convertible preferred stock, (related party)     $ 780,000   $ 780,000     $ 569,800  
Ayar | Redeemable Convertible Preferred Stock | Series B Derivative Liability | Related Party                  
Temporary Equity [Line Items]                  
Number of shares issued (in shares) | shares 75,000                
Consideration to be received on agreement $ 750,000                
Issuance costs $ 600                
Ayar | Redeemable Convertible Preferred Stock | Redeemable Convertible Preferred Stock Subscription Agreement                  
Temporary Equity [Line Items]                  
Initial value (in dollars per share) | $ / shares     $ 10,000   $ 10,000        
Dividend rate, percentage         9.00%        
Shares issued on initial date outstanding threshold         10.00%        
Percentage of shares owned threshold         50.00%        
Certain adjustments, conversion price (in dollars per share) | $ / shares     $ 5.50   $ 5.50        
Threshold percentage of stock price trigger         200.00%        
Trading days threshold | day         20        
Consecutive trading days threshold | day         30        
Liquidity conditions satisfied, threshold trading days | day         15        
Average daily VWAP, period         5 days        
Optional redemption, average daily VWAP period         20 days        
Callable term         5 years