XML 58 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Common Stock and Warrants (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of Stockholders' Equity Note, Warrants or Rights
As of December 31, 2024, the following warrants were outstanding on an as converted basis:

Warrant TypeSharesExercise Price
Public Warrants1,460,146 $57.50 
Private Placement Warrants1,340,000 $57.50 
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
The fair value of Vested Warrants and Unvested Warrants granted to HGI was estimated at the date of grant using the Black-Scholes option-pricing model, with the following assumptions:
Fair value of common stock$6.30
Expected term in years4.5
Volatility62.50%
Risk-free interest rate4.00%
Dividend yield
Schedule of Reserved for Issuance
The Company has the following shares of common stock reserved for future issuance, on an as-if converted basis:
December 31, 2024December 31, 2023
Class A Common StockClass B Common StockClass A Common StockClass B Common Stock
Private Placement Warrants1,340,000 — 1,340,000 — 
Public Warrants1,460,146 — 1,460,146 — 
Backstop Warrants775,005 — 775,005 — 
Volition Penny Warrants— — 20,905 — 
Shares issuable upon conversion of convertible preferred stock12,500,097 — 4,739,336 — 
Other outstanding common stock warrants362,000 111,895 2,484,778 113,776 
Outstanding stock options930,956 776,494 1,084,456 809,847 
Outstanding restricted stock units4,656,655 1,000 4,703,850 9,005 
Shares available for issuance under 2022 Equity Incentive Plan5,182,186 — 4,642,495 — 
Shares available for issuance under 2022 Employee Stock Purchase Plan846,157 — 746,212 — 
Total shares of common stock reserved28,053,202 889,389 21,997,183 932,628