XML 37 R27.htm IDEA: XBRL DOCUMENT
v3.25.1

Derivative Liability (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Derivative Liability [Abstract] |
Schedule of Derivative Liability | The following is a summary of the assumptions used in calculating the estimated fair value of such derivative liability as of December 31, 2023:
|  | December 31, 2023
Range of assumed years of company sale transaction |  | 2024 to 2026
Range of probability weights of a company sale transaction occurring in a given year |  | 15% – 35%
Overall probability of company sale transaction occurring at any point in the future |  | 26%
Discount rate applied to company sale transaction scenarios |  | 35%
Discount rate for business valuation utilized in company sale transaction scenarios |  | 10%

X
- References No definition available. + Details
Name: | us-gaap_DerivativeLiabilitiesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration