XML 79 R72.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements and Disclosures - Summary of Inputs and Assumptions (Convertible Notes) (Details)
Mar. 31, 2025
USD ($)
yr
Mar. 17, 2025
USD ($)
Dec. 31, 2024
USD ($)
yr
Dec. 31, 2023
USD ($)
Common Stock Share Price | Dragonfly Seller Convertible Notes        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 0.81   1.07  
Common Stock Share Price | Era Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input   1.05   0.81
Common Stock Share Price | GPO Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 0.81   1.07  
Risk Free Rate | Dragonfly Seller Convertible Notes        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 3.9   4.3  
Risk Free Rate | Era Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input   3.94   3.8
Risk Free Rate | GPO Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 3.9   4.3  
Yield | Dragonfly Seller Convertible Notes        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 21   19.5  
Yield | Era Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input   23   23
Yield | GPO Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 19.5   18  
Expected Volatility | Dragonfly Seller Convertible Notes        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 50   50  
Expected Volatility | Era Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input   94   94
Expected Volatility | GPO Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 50   50  
Expected term (Years) | Dragonfly Seller Convertible Notes        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input | yr 2.8   3.1  
Expected term (Years) | Era Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input   3   3
Expected term (Years) | GPO Convertible Note        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Convertible notes measurement input 3.3   3.5