XML 276 R122.htm IDEA: XBRL DOCUMENT v3.24.4
Fair Value Measurement (Details) - Schedule of Unobservable Inputs of the Earnout Liability for Earnout Shares Based on Revenue and EBITDA Targets - $ / shares
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Schedule of Unobservable Inputs of the Earnout Liability for Earnout Shares Based on Revenue and EBITDA Targets [Abstract]    
Current stock price (in Dollars per share) $ 8.26 $ 10.25
Earnout period – beginning Jul. 01, 2023 Jul. 01, 2023
Earnout period – end Dec. 31, 2024 Dec. 31, 2024
Equity volatility, EBITDA volatility 30.00% 25.00%
Operational leverage ratio 65.00% 65.00%
Revenue volatility 10.00% 10.00%
Revenue/stock price correlation 40.00% 45.00%
EBITDA/stock price correlation 30.00% 25.00%
Revenue discount rate 14.27% 9.21%
Dividend yield 0.00% 0.00%