XML 124 R109.htm IDEA: XBRL DOCUMENT v3.25.1
Derivatives - Narrative (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 05, 2024
Mar. 04, 2024
Feb. 28, 2024
Feb. 27, 2024
Jun. 13, 2023
Dec. 06, 2021
Feb. 11, 2021
Mar. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 19, 2024
Jan. 19, 2023
May 29, 2022
Dec. 07, 2021
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)               $ 1,300,000                
Common stock, issued (in shares)                 251,554,378 157,287,522            
Treasury stock acquired (usd per share)               $ 10.125                
Escrow deposit                       $ 101,000,000.0        
Release of escrow                       100,900,000        
Share repurchase program, reclassified to cash and cash equivalents                       $ 100,000        
Derivative, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]               Gain (Loss) on Derivative Instruments, Net, Pretax                
Intrinsic value of written put option upon settlement               $ 43,500,000                
2026 Convertible notes                                
Class of Warrant or Right [Line Items]                                
Debt, face amount                             $ 1,000 $ 200,000,000
Total Investor Share Liability                                
Class of Warrant or Right [Line Items]                                
Repurchase of shares as a result of forward purchase agreements (in shares)               9,952,803                
Repurchase Price, Obligation Liability                                
Class of Warrant or Right [Line Items]                                
Repurchase of shares as a result of forward purchase agreements (in shares)               5,000,000                
2029 Notes Conversion Option                                
Class of Warrant or Right [Line Items]                                
Fair value of derivative liability                 $ 115,831,000       $ 61,402,000      
Derivative gain (loss)                 (54,400,000)              
Debt, face amount                 182,300,000              
2026 Notes Conversion Option                                
Class of Warrant or Right [Line Items]                                
Fair value of derivative liability                 322,000 $ 491,000            
Derivative gain (loss)                 200,000              
Debt, face amount                 17,700,000              
2023 Registered Direct Offering Warrants                                
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)                 (10,100,000) $ (1,900,000)            
Exercise price (in usd per shares)                   $ 2.32            
Number of securities called by warrant (in shares)       8,886,255                        
Proceeds from warrant exercises       $ 20,600,000                        
2023 Registered Direct Offering Warrants | Registered Direct Offering                                
Class of Warrant or Right [Line Items]                                
Common stock, issued (in shares)         11,848,341                      
Exercise price (in usd per shares)         $ 2.32                      
Class of warrant or right, exercisable (in shares)         8,886,255                      
Post issuance period         6 months                      
Warrants and rights outstanding, term (in years)         5 years                      
Number of securities called by warrant (in shares)         0.75                      
2024 RDO warrants                                
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)                 $ (6,400,000)              
Exercise price (in usd per shares)     $ 3.78           $ 3.78              
Number of securities called by warrant (in shares)     5,800,000                          
Expiration period (in years)     5 years                          
Fair value of warrant liability                 $ 21,600,000              
Warrants issued (in shares)                 5,800,000              
Warrants outstanding (in shares)                 5,800,000              
2023 PIPE warrants                                
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)                 $ (32,200,000) $ (11,800,000)            
Exercise price (in usd per shares)                           $ 2.39    
Number of securities called by warrant (in shares)   13,888,889                            
Proceeds from warrant exercises   $ 33,200,000                            
2023 PIPE warrants | Private Placement                                
Class of Warrant or Right [Line Items]                                
Common stock, issued (in shares)                           13,888,889    
Exercise price (in usd per shares)                           $ 2.39    
Class of warrant or right, number of securities called by warrants or rights (in shares)                           13,888,889    
Beneficial ownership percentage                           4.99%    
2024 PIPE warrants                                
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)                 $ (4,800,000)              
Exercise price (in usd per shares) $ 4.75 $ 4.75             $ 4.75              
Number of securities called by warrant (in shares) 9,000,000                              
Expiration period (in years) 5 years                              
Fair value of warrant liability                 $ 32,800,000              
Warrants issued (in shares)                 9,000,000              
Warrants outstanding (in shares)                 9,000,000              
IPO Public Warrants                                
Class of Warrant or Right [Line Items]                                
Exercise price (in usd per shares)             $ 11.50                  
Number of securities called by warrant (in shares)             1                  
Warrants issued (in shares)                 12,168,378 12,150,878            
Warrants outstanding (in shares)                 12,168,378 12,150,878            
Class of warrant or right, redemption price (in usd per share)             $ 0.01                  
Minimum period of prior written notice of redemption of warrants             30 days                  
Warrants redemption covenant threshold trading period             20 days                  
Warrants redemption covenant threshold consecutive trading period             30 days   3 days              
IPO Public Warrants | Minimum                                
Class of Warrant or Right [Line Items]                                
Minimum strike price (in usd per share)             $ 18.00                  
IPO private warrants                                
Class of Warrant or Right [Line Items]                                
Derivative gain (loss)                 $ (266,000) $ (57,000) $ 267,000          
Exercise price (in usd per shares)                 $ 11.50 $ 11.50            
Fair value of warrant liability                 $ 300,000 $ 100,000            
Forward Share Purchase Agreements                                
Class of Warrant or Right [Line Items]                                
Earnout period, holding term           3 months                    
Forward Share Purchase Agreements | Derivative Instrument, Period, One                                
Class of Warrant or Right [Line Items]                                
Earnout period, stock price trigger (in usd per share)           $ 10.15                    
Forward Share Purchase Agreements | Derivative Instrument, Period, Two                                
Class of Warrant or Right [Line Items]                                
Earnout period, stock price trigger (in usd per share)           10.00                    
Forward Share Purchase Agreements | Derivative Instrument, Period, Three                                
Class of Warrant or Right [Line Items]                                
Earnout period, stock price trigger (in usd per share)           10.05                    
Earnout stock price overage (usd per shares)           $ 0.05