XML 76 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Fair Value Assumption Used (Details)
$ in Thousands
12 Months Ended
Nov. 22, 2024
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
$ / shares
Mar. 21, 2023
USD ($)
Mar. 13, 2023
USD ($)
Dec. 31, 2022
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value   $ 18,600 $ 13,950      
Face value principal payable   21,975 11,019      
March 2023 Senior Convertible Note [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value   13,950    
Face value principal payable     $ 11,019 $ 11,100 $ 11,100  
March 2023 Senior Convertible Note [Member] | Measurement Input Required Rate of Return [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input     10.00      
March 2023 Senior Convertible Note [Member] | Measurement Input, Conversion Price [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input | $ / shares     5.00      
March 2023 Senior Convertible Note [Member] | Measurement Input, Share Price [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input | $ / shares     1.10      
March 2023 Senior Convertible Note [Member] | Measurement Input, Expected Term [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Expected term years     1 year 2 months 19 days      
March 2023 Senior Convertible Note [Member] | Measurement Input, Price Volatility [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input     60.00      
March 2023 Senior Convertible Note [Member] | Measurement Input, Risk Free Interest Rate [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input     4.56      
March 2023 Senior Convertible Note [Member] | Measurement Input, Expected Dividend Rate [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input          
2024 Convertible Notes [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value $ 21,975 18,600      
Face value principal payable $ 21,975 $ 21,975        
Expected term years 5 years          
2024 Convertible Notes [Member] | Measurement Input Required Rate of Return [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input 28.50 29.00        
2024 Convertible Notes [Member] | Measurement Input, Conversion Price [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input | $ / shares 1.00 1.00        
2024 Convertible Notes [Member] | Measurement Input, Share Price [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input | $ / shares 1.00 0.819        
2024 Convertible Notes [Member] | Measurement Input, Expected Term [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Expected term years 5 years 4 years 10 months 24 days        
2024 Convertible Notes [Member] | Measurement Input, Price Volatility [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input 40.00 40.00        
2024 Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input 4.21 4.28        
2024 Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]            
Fair Value Measurement Inputs and Valuation Techniques [Line Items]            
Fair value assumption measurement input