XML 91 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Derivatives - Narrative (Details) - USD ($)
3 Months Ended
Feb. 11, 2025
Feb. 10, 2025
Feb. 05, 2025
Mar. 05, 2024
Mar. 04, 2024
Feb. 27, 2024
Feb. 08, 2024
Jun. 13, 2023
Jan. 19, 2023
Feb. 11, 2021
Mar. 31, 2025
Mar. 31, 2024
Feb. 06, 2025
Dec. 31, 2024
Feb. 28, 2024
May 29, 2022
Dec. 07, 2021
Class of Warrant or Right [Line Items]                                  
Common stock, issued (in shares)                     289,052,369     251,554,378      
2026 Convertible notes                                  
Class of Warrant or Right [Line Items]                                  
Debt, face amount                               $ 1,000 $ 200,000,000
2029 Convertible Notes                                  
Class of Warrant or Right [Line Items]                                  
Convertible debt conversion value                     $ 57,700,000            
Convertible debt conversion (in shares)                     16,700,000            
2023 RDO warrants                                  
Class of Warrant or Right [Line Items]                                  
Derivative gain (loss)                       $ (10,100,000)          
Number of securities called by warrant (in shares)           8,886,255                      
Proceeds from warrant exercises           $ 20,600,000                      
2023 RDO 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)                     $ (14,300,000) (5,300,000)          
Exercise price (in usd per shares)                           $ 3.78 $ 3.78    
Post issuance period             6 months                    
Warrants and rights outstanding, term (in years)                             5 years    
Number of securities called by warrant (in shares)     5,800,000                       5,800,000    
Proceeds from warrant exercises     $ 21,900,000                            
2025 RDO warrants                                  
Class of Warrant or Right [Line Items]                                  
Derivative gain (loss)                     $ 10,000,000.0            
Exercise price (in usd per shares)     $ 9.00               $ 9.00   $ 9.00        
Post issuance period     6 months                            
Warrants and rights outstanding, term (in years)     5 years                            
Number of securities called by warrant (in shares)     3,770,000                            
Fair value of warrant liability                     $ 8,600,000            
Warrants issued (in shares)                     3,770,000            
Warrants outstanding (in shares)                     3,770,000            
2023 PIPE warrants                                  
Class of Warrant or Right [Line Items]                                  
Derivative gain (loss)                       (32,200,000)          
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                
Post issuance period                 6 months                
Warrants and rights outstanding, term (in years)                 5 years                
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) $ 100,000 $ 200,000                              
Exercise price (in usd per shares)       $ 4.75                   $ 4.75      
Post issuance period       6 months                          
Warrants and rights outstanding, term (in years)       5 years                          
Number of securities called by warrant (in shares) 9,000,000 9,000,000   9,000,000                          
Proceeds from warrant exercises $ 21,400,000 $ 21,400,000                              
Warrants outstanding (in shares) 4,500,000 4,500,000                              
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)                     12,251,606     12,168,378      
Warrants outstanding (in shares)                     12,251,606     12,168,378      
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)                     $ 220,000 $ 0          
Exercise price (in usd per shares)                     $ 11.50     $ 11.50      
Fair value of warrant liability                     $ 100,000     $ 300,000      
2029 Notes Conversion Option                                  
Class of Warrant or Right [Line Items]                                  
Fair value of derivative liability                     48,821,000     115,831,000      
Derivative gain (loss)                     30,300,000            
Debt derivative liability                     59,900,000            
Loss on extinguishment                     2,600,000            
Debt, face amount                     124,600,000            
2029 Notes Conversion Option | 2029 Convertible Notes                                  
Class of Warrant or Right [Line Items]                                  
Convertible debt conversion value                     $ 57,700,000            
Convertible debt conversion (in shares)                     16,700,000            
2026 Notes Conversion Option                                  
Class of Warrant or Right [Line Items]                                  
Fair value of derivative liability                     $ 0     $ 0      
Debt, face amount                     $ 17,700,000