XML 57 R46.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value - Significant Unobservable Inputs (Details)
Sep. 30, 2025
yr
May 15, 2025
Apr. 14, 2025
Dec. 31, 2024
yr
Term        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Investment in debt securities - AFS, measurement input       2,000
Earnout shares, measurement input 6     6.8
Embedded derivative liability - Convertible Debentures, measurement input 4.25      
Stock price        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Earnout shares, measurement input 5.79     13.85
Embedded derivative asset, measurement input 5.79      
Embedded derivative liability - Convertible Debentures, measurement input 36.49      
Stock price | 2024 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 5.79     13.85
Stock price | 2025 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 5.79      
Volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Investment in debt securities - AFS, measurement input       1.20
Earnout shares, measurement input 0.5800     0.5600
Embedded derivative asset, measurement input 0.6000      
Embedded derivative liability - Convertible Debentures, measurement input 0.7000      
Volatility | 2024 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 0.5900     0.5600
Volatility | 2025 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 0.5800      
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 0.0380     0.0442
Embedded derivative liability - Convertible Debentures, measurement input 0.0366      
AeroFlexx yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Investment in debt securities - AFS, measurement input 0.1117      
Revenue risk premium        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Earnout shares, measurement input 0.2620     0.3610
Revenue volatility        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Earnout shares, measurement input 1.4800     1.7600
Credit spread | 2024 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 0.2790     0.1880
Credit spread | 2025 WTI Warrant liability        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
WTI warrants, measurement input 0.2790      
Debt yield        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Embedded derivative asset, measurement input 0.3870      
Embedded derivative liability - Convertible Debentures, measurement input   0.426 0.445  
Debt spread        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Embedded derivative asset, measurement input 0.3500