XML 133 R85.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurement - Schedule of Fair Value of Liabilities (Details) - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Level 1 | Embedded derivatives    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Embedded derivatives $ 0 $ 0
Level 1 | Delayed Draw Term Loan (DDTL)    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Delayed Draw Term Loan 0 0
Level 1 | SPA Warrant    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 0
Level 1 | Contingent Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 0
Level 1 | IPO, April, May and December 2023 Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 0
Total liabilities 0 0
Level 2 | Embedded derivatives    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Embedded derivatives 0 0
Level 2 | Delayed Draw Term Loan (DDTL)    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Delayed Draw Term Loan 0 0
Level 2 | SPA Warrant    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 0
Level 2 | Contingent Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 0
Level 2 | IPO, April, May and December 2023 Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 269
Total liabilities 0 269
Level 3 | Embedded derivatives    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Embedded derivatives 228,719 44,396
Level 3 | Delayed Draw Term Loan (DDTL)    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Delayed Draw Term Loan 150,427 76,188
Level 3 | SPA Warrant    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 470,715 188,857
Level 3 | Contingent Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 0 77,773
Level 3 | IPO, April, May and December 2023 Warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Warrants liability 313,253 189,322
Total liabilities $ 1,163,114 $ 576,536