XML 105 R90.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - SVB Term Loan (Details) - USD ($)
7 Months Ended 12 Months Ended
Feb. 03, 2023
Jul. 30, 2024
Dec. 31, 2023
Dec. 31, 2024
Debt        
Total outstanding debt     $ 38,268,000 $ 16,076,000
Silicon Valley Bank Term Loan        
Debt        
Principal amount $ 2,000,000      
Interest rate 7.00%      
Variable interest rate 1.50%      
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] us-gaap:PrimeRateMember      
Warrant liabilities $ 35,600,000      
Unamortized debt discount 9,700,000      
Minimum required equity financing 40,000,000      
Outstanding principal     1,900,000  
Outstanding notes 1,000,000      
Interest   $ 87,300 200,000  
Total outstanding debt 1,000,000   1,838,000  
SVB Initial Term Loan        
Debt        
Principal amount $ 3,000,000      
SVB Subsequent Term Loan        
Debt        
Outstanding principal     $ 19,400,000  
Initial warrants        
Debt        
Shares issued or issuable in the exercise of warrants 32,720      
Warrant liabilities $ 28,500,000      
Additional warrants        
Debt        
Shares issued or issuable in the exercise of warrants 16,360      
Warrant liabilities $ 7,100,000