XML 55 R48.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurement - Present the Key Inputs Applied In the Valuations Warrants (Details)
12 Months Ended
Dec. 31, 2024
$ / shares
Change of Control Scenario | Common Warrant  
Event weighting 55.00%
Value per Common Warrant on a marketable basis $ 0.98
Discount for lack of marketability 40.00%
Value per Common Warrant on a non-marketable basis $ 0.59
Weighted Value per Common Warrant $ 0.32
IPO Scenario | Common Warrant  
Event weighting 15.00%
Value per Common Warrant on a marketable basis $ 7.03
Discount for lack of marketability 20.00%
Value per Common Warrant on a non-marketable basis $ 5.62
Weighted Value per Common Warrant $ 0.84
Default Scenario | Common Warrant  
Event weighting 30.00%
Total probability weighted value per Common Warrant $ 1.16
Series J Warrant | Change of Control Scenario  
Average value per Series J Warrant $ 8.43
Event weighting 55.00%
Weighted average value per Series J Warrant $ 4.64
Series J Warrant | IPO Scenario  
Average value per Series J Warrant $ 2.86
Event weighting 15.00%
Weighted average value per Series J Warrant $ 0.43
Series J Warrant | Default Scenario  
Event weighting 30.00%
Total probability weighted average value per Series J Warrant $ 5.07