XML 111 R88.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements and Financial Instruments - Fair Value Measurement Hierarchy (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Jan. 22, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability $ 11,511 $ 2,795  
$8.63 Warrants      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 3,028 681  
PIPE Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 471 97 $ 1,300
Quoted prices in active markets (Level 1)      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
OS Warrants 0    
Warrant liability 3,028 681  
Sponsor Earnout liability 0 0  
Secured Convertible Notes 0    
Quoted prices in active markets (Level 1) | $8.63 Warrants      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 3,028 681  
Quoted prices in active markets (Level 1) | PIPE Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Quoted prices in active markets (Level 1) | Liberty Warrants and Liberty Advisory Fee Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Significant observable inputs (Level 2)      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
OS Warrants 0    
Warrant liability 0 0  
Sponsor Earnout liability 0 0  
Secured Convertible Notes 0    
Significant observable inputs (Level 2) | $8.63 Warrants      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Significant observable inputs (Level 2) | PIPE Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Significant observable inputs (Level 2) | Liberty Warrants and Liberty Advisory Fee Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Significant unobservable inputs (Level 3)      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
OS Warrants 322 0  
Warrant liability 8,483 2,114  
Sponsor Earnout liability 1,501 419  
Secured Convertible Notes 79,070    
Significant unobservable inputs (Level 3) | $8.63 Warrants      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 0 0  
Significant unobservable inputs (Level 3) | PIPE Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 471 97  
Significant unobservable inputs (Level 3) | Liberty Warrants and Liberty Advisory Fee Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability $ 8,012 $ 2,017