XML 80 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt and Other Financing Arrangements - Additional Information (Details) - USD ($)
1 Months Ended 2 Months Ended 9 Months Ended 11 Months Ended 12 Months Ended 60 Months Ended
Dec. 31, 2024
Sep. 11, 2024
Sep. 30, 2024
Sep. 11, 2024
Jun. 30, 2025
Aug. 15, 2025
Dec. 31, 2024
Dec. 31, 2023
Sep. 11, 2029
Sep. 11, 2025
Nov. 23, 2022
Debt Instrument [Line Items]                      
Termination fees   $ 761,000         $ 761,000 $ 0      
Accrued PIK Interest $ 58,000           58,000        
Default interest on overdue balance, percentage   0.050   0.050              
Interest expense related to amortization of debt issuance costs             256,000        
Interest expense related to amortization of loan commitment assets             764,000        
Line of credit $ 6,263,000           $ 6,263,000 $ 9,250,000      
Private Placement                      
Debt Instrument [Line Items]                      
Sale of stock, shares issued in transaction (in shares)   750,000 750,000                
Private Placement - Shares Subject to Vesting                      
Debt Instrument [Line Items]                      
Sale of stock, number of unvested shares (in shares) 187,500           187,500        
Redeemable Common Stock                      
Debt Instrument [Line Items]                      
Stock issued during period, price per share (in dollars per share)   $ 7.66   $ 7.66              
Issuance of convertible preferred stock       $ 4,308,000     $ 4,308,000        
Interest Income (Expense)                      
Debt Instrument [Line Items]                      
Termination fees $ 343,000           407,000        
General and administrative                      
Debt Instrument [Line Items]                      
Termination fees   $ 11,000                  
Forecast | Redeemable Common Stock                      
Debt Instrument [Line Items]                      
Redemption value (in dollars per share)                 $ 8.40    
Line of credit                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity 10,000,000           $ 10,000,000        
Loan and Security Agreement (LSA)                      
Debt Instrument [Line Items]                      
Line of credit                     $ 8,500,000
Term loan, equal monthly installments                     $ 500,000
Financed Insurance Premium One                      
Debt Instrument [Line Items]                      
Financed insurance premium accrued interest rate             8.70%        
Financed insurance liability to be paid             $ 941,000        
WTI Loan Facility | Term loan facility payable to WTI, net                      
Debt Instrument [Line Items]                      
Line of credit $ 4,819,000           $ 4,819,000        
Term loan   $ 15,000,000   $ 15,000,000              
Interest rate 12.00%           12.00%        
Payment-in-kind interest rate   0.025   0.025              
Payment of interest, market capitalization threshold   $ 250,000   $ 250,000              
Threshold consecutive trading days   10 days   10 days              
Prepayment term (in days)   60 days   60 days              
Prepayment discount   0.30   0.30              
Unamortized debt issuance cost $ 809,000           $ 809,000        
Debt issuance costs 2,739,000           2,739,000        
WTI Loan Facility | Term loan facility payable to WTI, net | Debt Instrument, Redemption, Period One                      
Debt Instrument [Line Items]                      
Term loan   $ 10,000,000   $ 10,000,000              
Payments of short-term borrowings 7,500,000           7,500,000        
WTI Loan Facility | Term loan facility payable to WTI, net | Debt Instrument, Redemption, Period Two                      
Debt Instrument [Line Items]                      
Term loan   2,500,000   2,500,000              
WTI Loan Facility | Term loan facility payable to WTI, net | Debt Instrument, Redemption, Period Three                      
Debt Instrument [Line Items]                      
Term loan   5,000,000   5,000,000              
WTI Loan Facility | Forecast | Term loan facility payable to WTI, net                      
Debt Instrument [Line Items]                      
Minimum revenue requirement         $ 48,600,000            
Maximum total cash burn           $ 600,000          
Net proceeds from equity financing           $ 6,000,000          
ABL Line of Credit | Line of credit | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity   $ 15,000,000   $ 15,000,000              
Interest rate   3.50%   3.50%              
Unamortized debt issuance cost 657,000           657,000        
Debt covenant, liquidity threshold 4,000,000           4,000,000        
Debt covenant, unrestricted cash balance 9,000,000           9,000,000        
Remaining borrowing capacity $ 79,000           $ 79,000        
ABL Line of Credit | Forecast | Line of credit | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity                   $ 20,000,000  
Minimum | ABL Line of Credit | Line of credit | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Interest rate   7.50%                  
Maximum | Private Placement                      
Debt Instrument [Line Items]                      
Put option, exercise period   10 years   10 years              
Maximum | ABL Line of Credit | Line of credit | Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Interest rate   8.50%                  
Base Rate | WTI Loan Facility | Term loan facility payable to WTI, net                      
Debt Instrument [Line Items]                      
Interest rate   3.50%   3.50%              
Floor Rate | WTI Loan Facility | Term loan facility payable to WTI, net                      
Debt Instrument [Line Items]                      
Interest rate   12.00%   12.00%