XML 82 R66.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair value measurement - Assets and Liabilities Measured at Fair Value on a Recurring Basis (Details) - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability $ 39,158,209 $ 127,610,943
Contingent consideration1 1,225,000 1,888,000
Total fair value 40,383,209 129,498,943
Contingent earnout liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 28,213,229 115,566,762
Derivative stock option liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 275,150 414,260
Warrant | Private placement warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 2,907,330 3,292,996
Warrant | Public warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 7,762,500 8,336,925
Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 7,762,500 8,336,925
Contingent consideration1 0 0
Total fair value 7,762,500 8,336,925
Level 1 | Contingent earnout liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 1 | Derivative stock option liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 1 | Warrant | Private placement warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 1 | Warrant | Public warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 7,762,500 8,336,925
Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Contingent consideration1 0 0
Total fair value 0 0
Level 2 | Contingent earnout liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 2 | Derivative stock option liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 2 | Warrant | Private placement warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 2 | Warrant | Public warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 0 0
Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 31,395,709 119,274,018
Contingent consideration1 1,225,000 1,888,000
Total fair value 32,620,709 121,162,018
Level 3 | Contingent earnout liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 28,213,229 115,566,762
Level 3 | Derivative stock option liability    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 275,150 414,260
Level 3 | Warrant | Private placement warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability 2,907,330 3,292,996
Level 3 | Warrant | Public warrants    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total derivative liability $ 0 $ 0