XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements - Warrants (Details) - USD ($)
1 Months Ended 3 Months Ended 5 Months Ended 6 Months Ended
Jan. 07, 2025
Jan. 06, 2025
Mar. 29, 2024
Apr. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Jun. 30, 2025
Jun. 30, 2024
Feb. 24, 2025
Dec. 31, 2024
Fair Value Measurements                        
Exercise price per warrant   $ 45                 $ 8.06  
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares)             13,936     27,310    
Additional paid in capital         $ 15,000,000       $ 15,000,000      
Warrants liability at fair value         2,122,000       2,122,000     $ 1,187,000
Change in fair value of warrants         $ (542,000) $ 5,905,000     86,187,000 $ (14,999,000)    
Grant date fair values for warrants $ 94,000,000                      
Loss on issuance of warrants (75,600,000) $ 75,600,000             $ (75,644,000)      
if the closing price of the Company's common stock equals or exceeds $18.00 per share                        
Fair Value Measurements                        
Share price         $ 1,296       $ 1,296      
Warrants Exercised on Cashless Basis [Member] | Maximum                        
Fair Value Measurements                        
Exercise price per warrant         $ 1       $ 1      
Priveterra                        
Fair Value Measurements                        
Number of warrants issued               201,112        
Public and private warrants                        
Fair Value Measurements                        
Warrants exercised         0 56,664     0 142,828    
Change in fair value of warrants           $ (15,000,000)     $ 5,900,000 $ (15,000,000)    
Public warrants                        
Fair Value Measurements                        
Number of common stock per warrant         1       1      
Exercise price per warrant     $ 11.5   $ 828       $ 828      
Warrants exercisable term                 30 days      
Warrants expiration term         5 years       5 years      
Redemption price per warrant     $ 0.1           $ 0.72      
Redemption period                 30 days      
Payments for Cancellation of Warrant       $ 21,000                
Number of warrants cancelled       2,881           2,881    
Warrants exercised                   124,897    
Public warrants | if the closing price of the Company's common stock equals or exceeds $18.00 per share                        
Fair Value Measurements                        
Threshold trading days for redemption of warrants                 20      
Threshold consecutive trading days for redemption of warrants                 30      
Number of business days before the entity send notice of redemption, considered for trading period term                 3      
Public warrants | if the closing price of the Company's common stock equals or exceeds $10.00 per share                        
Fair Value Measurements                        
Redemption price per warrant                 $ 7.2      
Redemption period                 30 days      
Share price         $ 720       $ 720      
Threshold trading days for redemption of warrants                 20      
Threshold consecutive trading days for redemption of warrants                 30      
Number of business days before the entity send notice of redemption, considered for trading period term                 3      
Public warrants | Priveterra                        
Fair Value Measurements                        
Number of warrants issued               127,788        
Private placement warrants                        
Fair Value Measurements                        
Warrants liability at fair value                       $ 1,200,000
Change in fair value of warrants         $ 1,200,000              
Private placement warrants | Priveterra                        
Fair Value Measurements                        
Number of warrants issued               73,334        
Series A                        
Fair Value Measurements                        
Number of warrants issued                 3,565,245      
Exercise price per warrant   $ 45                    
Warrants expiration term   60 days                    
Warrants exercised         0       0      
Change in fair value of warrants         $ (500,000)       $ 18,800,000      
Grant date fair values for warrants 20,700,000                      
Series B                        
Fair Value Measurements                        
Number of warrants issued                 3,565,245      
Number of common stock per warrant   1                    
Exercise price per warrant   $ 45                    
Warrants expiration term   30 days                    
Warrants exercised         295,584       3,438,095      
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares)         886,752       10,314,285      
Change in fair value of warrants         $ (100,000)       $ 7,900,000      
Grant date fair values for warrants $ 73,300,000