XML 245 R108.htm IDEA: XBRL DOCUMENT v3.25.2
Income Taxes - Income Tax Rate Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Income Tax Expense (Benefit), Effective Income Tax Rate Reconciliation, Amount [Abstract]            
Loss before income taxes $ (16,129) $ (27,854) $ (39,176) $ (60,844) $ (101,454) $ (54,738)
Tax expense at statutory rate         (21,305) (11,495)
Increases (reductions) in taxes resulting from:            
Loss attributable to redeemable noncontrolling interest         (1,478) (225)
Change in fair value of warrant liabilities         0 70
Change in fair value of derivative liability         0 (955)
Change in preferred dividend         943 0
Change in prepaid expenses         (529) 0
Change in valuation allowance         (613) 952
Unrecognized benefit from LLC flow thru structure         21,269 11,667
State income taxes, net of federal income tax benefit         41 0
Other adjustments, net         1,713 (14)
Income tax expense (benefit) $ 0 $ 0 $ 0 $ 0 $ 41 $ 0
Tax Rate            
Tax expense at statutory rate     21.00%   21.00% 21.00%
Increases (reductions) in taxes resulting from:            
Loss attributable to redeemable noncontrolling interest         1.50% 0.40%
Change in fair value of warrant liabilities         0.00% (0.10%)
Change in fair value of derivative liability         0.00% 1.70%
Change in preferred dividend         0.00% 0.00%
Change in prepaid expenses         0.00% 0.00%
Change in valuation allowance         0.60% (1.70%)
Unrecognized benefit from LLC flow thru structure         (21.00%) (21.30%)
State income taxes, net of federal income tax benefit         0.00% 0.00%
Other adjustments, net         (1.70%) 0.00%
Income tax expense     0.00%   0.40% 0.00%