XML 67 R46.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisition - Schedule of Final Allocable Purchase Price Consists (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
USD ($)
Business Acquisition [Line Items]  
Total allocable purchase price $ 397,251
Class A Common Stock [Member]  
Business Acquisition [Line Items]  
Total allocable purchase price 89,297 [1]
Series A Non-Voting Convertible Preferred Stock [Member]  
Business Acquisition [Line Items]  
Total allocable purchase price 274,938 [2]
Consideration Warrants [Member]  
Business Acquisition [Line Items]  
Total allocable purchase price 764 [3]
Assumed Share Based Awards [Member]  
Business Acquisition [Line Items]  
Total allocable purchase price 24,818 [4]
Acquisition Costs [Member]  
Business Acquisition [Line Items]  
Total allocable purchase price $ 7,434
[1] 27,646,255 shares issued at $3.23 per share as of the Acquisition Date.
[2] 851,202 shares issued at as-converted value of $323 per share.
[3] 2,893,720 warrants issued at the estimated fair value of $0.2641 per warrant.
[4] The portion recorded in consideration transferred represents the fair value of replacement awards (Assumed Options & Assumed RSUs) attributable to precombination services.