XML 97 R83.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Notes Payable, Related Parties, Net - Schedule of Senior Secured Convertible Note (Details) - Senior Secured Convertible Notes [Member] - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Line of Credit Facility [Line Items]    
Fair value $ 5,544  
Face value principle payment 4,600  
Face value at premium $ 5,750  
Interest rate (weighted average) 7.00%  
Default interest rate 18.00%  
Discount rate 23.50%  
Valuation technique PWERM  
Related Party [Member]    
Line of Credit Facility [Line Items]    
Fair value $ 11,001 $ 10,008
Face value principle payment 12,133 11,133
Face value at premium $ 15,166 $ 13,916
Interest rate (weighted average) 10.10% 10.00%
Default interest rate 18.00% 18.00%
Discount rate 43.50% 45.50%
Valuation technique PWERM PWERM