XML 72 R64.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE OF FINANCIAL INSTRUMENTS - Fair Value Measurement Inputs (Details)
Mar. 31, 2025
Dec. 31, 2024
Expected volatility | Series B Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 1  
Expected volatility | Series C Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 1  
Level 3 | Fair Value Measurements on Recurring Basis | Expected annual dividend yield | Private warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0 0
Level 3 | Fair Value Measurements on Recurring Basis | Expected annual dividend yield | RTI Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input   0
Level 3 | Fair Value Measurements on Recurring Basis | Expected annual dividend yield | Series B Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0 0
Level 3 | Fair Value Measurements on Recurring Basis | Expected annual dividend yield | Series C Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0 0
Level 3 | Fair Value Measurements on Recurring Basis | Expected volatility | Private warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.991 0.931
Level 3 | Fair Value Measurements on Recurring Basis | Expected volatility | RTI Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input   0.771
Level 3 | Fair Value Measurements on Recurring Basis | Expected volatility | Series B Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.991 0.931
Level 3 | Fair Value Measurements on Recurring Basis | Expected volatility | Series C Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.991 0.931
Level 3 | Fair Value Measurements on Recurring Basis | Risk-free rate of return | Put Option Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Put option liability, measurement input 0.04 0.044
Level 3 | Fair Value Measurements on Recurring Basis | Risk-free rate of return | Private warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.04 0.041
Level 3 | Fair Value Measurements on Recurring Basis | Risk-free rate of return | RTI Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input   0.044
Level 3 | Fair Value Measurements on Recurring Basis | Risk-free rate of return | Series B Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.04 0.044
Level 3 | Fair Value Measurements on Recurring Basis | Expected option term (years) | Private warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected option term (years) 1 year 1 year 2 months 12 days
Level 3 | Fair Value Measurements on Recurring Basis | Expected option term (years) | RTI Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected option term (years)   1 month 6 days
Level 3 | Fair Value Measurements on Recurring Basis | Expected option term (years) | Series B Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected option term (years) 5 years 8 months 12 days 5 years 10 months 24 days
Level 3 | Fair Value Measurements on Recurring Basis | Expected option term (years) | Series C Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected option term (years) 5 years 8 months 12 days 5 years 10 months 24 days
Level 3 | Fair Value Measurements on Recurring Basis | Risk-free rate of return (Continuous) | Series C Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant, measurement input 0.04 0.044
Level 3 | Fair Value Measurements on Recurring Basis | Credit Spread | Put Option Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Put option liability, measurement input 0.168 0.167