XML 63 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Warrant Valuation (Details)
Nov. 27, 2024
Aug. 11, 2024
Jun. 17, 2024
Initial Warrants | Contractual term      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input     5
Initial Warrants | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input     1.05
Initial Warrants | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input     0.0425
Initial Warrants | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input     0
Additional Warrants | Contractual term      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input   5  
Additional Warrants | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input   1.10  
Additional Warrants | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input   0.0376  
Additional Warrants | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input   0  
Macquarie Warrants | Contractual term      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input 5.5    
Macquarie Warrants | Volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input 0.95    
Macquarie Warrants | Risk-free rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input 0.0408    
Macquarie Warrants | Dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Measurement input 0