XML 58 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value - Significant Unobservable Inputs (Details)
Mar. 31, 2025
Dec. 31, 2024
Term    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input   2,000
Earnout shares, measurement input 6.5 6.8
Stock price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Earnout shares, measurement input 7.71 13.85
WTI warrants, measurement input 7.71 13.85
Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input   1.20
Earnout shares, measurement input 0.5700 0.5600
WTI warrants, measurement input 0.5700 0.5600
Discount for lack of marketability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input   0.3100
Weighted average cost of capital    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input   0.4500
Risk-free rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input   0.0423
Earnout shares, measurement input 0.0402 0.0442
AeroFlexx yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment in debt securities - AFS, measurement input 0.1388  
Dividend yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Earnout shares, measurement input 0 0
Revenue risk premium    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Earnout shares, measurement input 0.3030 0.3610
Revenue volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Earnout shares, measurement input 1.5750 1.7600
Credit spread    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
WTI warrants, measurement input 0.2220 0.1880