XML 248 R105.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements - Summary of Changes Fair Values of liabilities (Details) - Level 3 - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance $ 163,340 $ 36,435
Issuance of earnout share awards 126,025  
Conversion to common stock (389,388)  
Issuance of 2023 convertible notes and related warrants   11,500
Change in estimated fair value 109,530 8,166
Ending Balance 9,507 56,101
Warrant Liabilities    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 14,711 3,730
Conversion to common stock (75,056)  
Issuance of 2023 convertible notes and related warrants   909
Change in estimated fair value 60,345 3,515
Ending Balance   8,154
Earnout Share Liabilities    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Issuance of earnout share awards 126,025  
Change in estimated fair value (116,518)  
Ending Balance 9,507  
Pay-to-Play Convertible Notes    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 15,942 14,641
Conversion to common stock (43,174)  
Change in estimated fair value 27,232 (92)
Ending Balance   14,549
2023 Convertible Notes    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Beginning Balance 132,687 18,064
Conversion to common stock (271,158)  
Issuance of 2023 convertible notes and related warrants   10,591
Change in estimated fair value $ 138,471 4,743
Ending Balance   $ 33,398