XML 94 R79.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value of Financial Instruments - Schedule of Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation (Details) - Level 3 - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
2023 PIPE warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance $ 22,778 $ 0
Additions 0 14,893
Changes in fair value 37,361 7,885
Settlements (60,139) 0
Ending balance 0 22,778
2023 RDO warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 15,018 0
Additions 0 15,536
Changes in fair value 15,551 (518)
Settlements (30,569) 0
Ending balance 0 15,018
IPO private warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 66 9
Additions 0 0
Changes in fair value 227 57
Settlements (3) 0
Ending balance 290 66
2026 Notes Conversion Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 491 554
Additions 0 0
Changes in fair value (169) (63)
Settlements 0 0
Ending balance 322 491
2024 PIPE warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 0
Additions 27,990 0
Changes in fair value 4,770 0
Settlements 0 0
Ending balance 32,760 0
2024 RDO warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 0
Additions 15,196 0
Changes in fair value 6,438 0
Settlements 0 0
Ending balance 21,634 0
2029 Notes Conversion Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 0
Additions 61,402 0
Changes in fair value 54,429 0
Settlements 0 0
Ending balance $ 115,831 $ 0