XML 139 R91.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurement - Schedule of Liabilities Measured at Fair Value (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Embedded derivatives      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Balance at beginning of the period $ 228,719 $ 44,396 $ 4,423
Additions 282,054 41  
Settlement of non-option embedded derivative for May 2025 Convertible notes 23,132 0  
Balance at end of the period 228,719 44,396  
Embedded derivatives | Related Party      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Change in fair value of liabilities 77,004 39,932  
Nonrelated Party      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Change in fair value of liabilities (76,467) 0  
Warrant | SPA Warrant and Contingent Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Balance at beginning of the period 470,715 266,630 0
Additions 0 95,094  
Conversion to preferred stock (102,186) (193,920)  
Change in fair value of liabilities 306,271 365,456  
Balance at end of the period 470,715 266,630  
Warrant | April, May and December 2023 Warrants      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Balance at beginning of the period 313,253 189,322 27,406
Exercised warrants (155,008) (9,096)  
Change in fair value of liabilities 278,939 171,012  
Balance at end of the period 313,253 189,322  
Delayed Draw Term Loan (DDTL) | Debt      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Balance at beginning of the period 150,427 76,188 $ 0
Prepayment of the Term Loan (28,582) 0  
Change in fair value of liabilities 85,509 9,667  
Balance at end of the period 150,427 76,188  
Delayed Draw Term Loan (DDTL) | Debt | Draw One      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Additions 0 25,653  
Delayed Draw Term Loan (DDTL) | Debt | Draw Two      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Additions 0 12,528  
Delayed Draw Term Loan (DDTL) | Debt | Draw Three      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Additions 0 28,340  
Delayed Draw Term Loan (DDTL) | Debt | Draw Four      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Additions 17,312 0  
2021 Convertible Notes Payable | Embedded derivatives      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Extinguishment of the Convertible Notes embedded derivatives (87) 0  
AFG Convertible Note | Embedded derivatives      
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation      
Extinguishment of the Convertible Notes embedded derivatives $ (121,313) $ 0