XML 77 R66.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements and Financial Instruments - Fair Value Measurement Hierarchy (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Jan. 22, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability $ 14,902 $ 11,511  
$8.63 Warrants      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 3,719 3,028  
PIPE Warrant liability      
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]      
Warrant liability 602 471 $ 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 0  
Warrant liability 3,719 3,028  
Sponsor Earnout liability 0 0  
Secured Convertible Notes 0 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 3,719 3,028  
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 0  
Warrant liability 0 0  
Sponsor Earnout liability 0 0  
Secured Convertible Notes 0 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 1,053 322  
Warrant liability 11,183 8,483  
Sponsor Earnout liability 1,992 1,501  
Secured Convertible Notes 96,590 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 602 471  
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 $ 10,581 $ 8,012