XML 60 R48.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurements - Schedule of Changes In Estimated Fair Values of Liabilities (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
2026 PIPE Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance $ 0  
Issuance during the period 62,326  
Fair value remeasurement (26,508)  
Ending balance 35,818  
2025 PIPE Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 110,881  
Fair value remeasurement (67,969)  
Ending balance 42,912  
NRA Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 47,465  
Fair value remeasurement (28,461)  
Ending balance 19,004  
Second Lien Loans    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 10,872 $ 0
Issuance during the period   29,740
Exchange of SAFE for second lien loan   10,000
Fair value remeasurement 1,153 2,154
Ending balance 12,025 41,894
SAFE    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance   59,301
Issuance during the period   23,660
Exchange of SAFE for second lien loan   (10,000)
Fair value remeasurement   192,548
Ending balance   265,509
Redeemable convertible preferred stock warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 1,619
Issuance during the period   0
Fair value remeasurement   1,298
Ending balance $ 0 $ 2,917