XML 96 R85.htm IDEA: XBRL DOCUMENT v3.25.2
Derivatives - Schedule of Stockholders' Equity Note, Warrants or Rights (Details) - $ / shares
6 Months Ended 12 Months Ended
Feb. 06, 2025
Jun. 30, 2025
Dec. 31, 2024
Feb. 05, 2025
Mar. 05, 2024
Feb. 28, 2024
2024 RDO Warrants            
Class of Warrant or Right [Line Items]            
Fair value of each warrant (in usd per share)     $ 3.73      
Exercise price (in usd per shares)     3.78     $ 3.78
Common stock price (in usd per share)     $ 4.45      
Expected option term (years)     4 years 8 months 12 days      
Expected volatility     120.00%      
Risk-free rate of return     4.31%      
Expected annual dividend yield     0.00%      
2025 RDO warrants            
Class of Warrant or Right [Line Items]            
Fair value of each warrant (in usd per share) $ 4.93 $ 5.67        
Exercise price (in usd per shares) 9.00 9.00   $ 9.00    
Common stock price (in usd per share) $ 6.77 $ 6.79        
Expected option term (years) 5 years 6 months 5 years 1 month 6 days        
Expected volatility 95.00% 125.00%        
Risk-free rate of return 4.25% 3.76%        
Expected annual dividend yield 0.00% 0.00%        
2024 PIPE Warrants            
Class of Warrant or Right [Line Items]            
Fair value of each warrant (in usd per share)     $ 3.64      
Exercise price (in usd per shares)     4.75   $ 4.75  
Common stock price (in usd per share)     $ 4.45      
Expected option term (years)     4 years 8 months 12 days      
Expected volatility     120.00%      
Risk-free rate of return     4.32%      
Expected annual dividend yield     0.00%      
IPO Private Warrants            
Class of Warrant or Right [Line Items]            
Fair value of each warrant (in usd per share)   $ 2.97 $ 1.84      
Exercise price (in usd per shares)   11.50 11.50      
Common stock price (in usd per share)   $ 6.79 $ 1.46      
Expected option term (years)   1 year 4 months 24 days 2 years 2 months 12 days      
Expected volatility   125.00% 93.30%      
Risk-free rate of return   3.82% 3.60%      
Expected annual dividend yield   0.00% 0.00%