XML 151 R102.htm IDEA: XBRL DOCUMENT v3.25.1
Net Loss per Share - Schedule of Calculation of Net Loss per Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]    
Net loss attributable to Class A Common Stockholders for basic loss per share $ (3,973) $ (5,542)
Net loss attributable to Class A Common Stockholders for diluted loss per share (3,973) (5,542)
Less: Series A Preferred Cumulative Dividends (5,550) (1,493)
Series A Preferred Deemed Dividends 0 (2,089)
Net loss attributable to Class A Common Stockholders (9,523) (9,124)
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Common Stock (23,760) 0
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Prefunded Warrants (23,760) 0
Net loss attributable to Class A Common Stockholders for diluted loss per share $ (33,283) $ (9,124)
Weighted-average shares for basic loss per share (in shares) 13,717,309 6,685,515
Effect of dilutive securities:    
Weighted average shares for diluted loss per share (in shares) 37,504,811 6,685,515
Basic loss per share of Class A Common Stock (in dollars per share) $ (0.69) $ (1.36)
Diluted loss per share of Class A Common Stock (in dollars per share) $ (0.89) $ (1.36)
Class B Common Stock    
Effect of dilutive securities:    
Class B Common Stock (in shares) 20,787,257 0
Class B Prefunded Warrants    
Effect of dilutive securities:    
Class B Prefunded warrants (in shares) 3,000,245 0
Class B Common Stock    
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]    
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Common Stock $ (19,770) $ 0
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Prefunded Warrants (19,770) 0
Class B Prefunded Warrants    
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]    
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Common Stock (3,990)
Less: Reallocation of net loss attributable to Class A Common Stockholders as a result of the impact and conversion of Class B Prefunded Warrants $ (3,990)