XML 98 R74.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value - Schedule of Financial Assets and Liabilities (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Liabilities:    
Warrants $ 3,531 $ 7,614
Fair Value, Recurring    
Assets:    
Cash equivalents 30,136 28,058
Total assets 30,136 28,058
Liabilities:    
Convertible Note 51,112  
FPA Put Option liability 30,015 37,523
Fixed Maturity Consideration and current portion of the FPA Put Option 4,123 7,228
Brookfield SAFE liability 13,223 25,150
Total liabilities 102,004 77,515
Fair Value, Recurring | Private Placement Warrants    
Liabilities:    
Warrants 1,432 3,915
Fair Value, Recurring | Public Warrants    
Liabilities:    
Warrants 2,099 3,699
Fair Value, Recurring | Level 1    
Assets:    
Cash equivalents 30,136 28,058
Total assets 30,136 28,058
Liabilities:    
Convertible Note 0  
FPA Put Option liability 0 0
Fixed Maturity Consideration and current portion of the FPA Put Option 0 0
Brookfield SAFE liability 0 0
Total liabilities 2,099 3,699
Fair Value, Recurring | Level 1 | Private Placement Warrants    
Liabilities:    
Warrants 0 0
Fair Value, Recurring | Level 1 | Public Warrants    
Liabilities:    
Warrants 2,099 3,699
Fair Value, Recurring | Level 2    
Assets:    
Cash equivalents 0 0
Total assets 0 0
Liabilities:    
Convertible Note 0  
FPA Put Option liability 0 0
Fixed Maturity Consideration and current portion of the FPA Put Option 0 0
Brookfield SAFE liability 0 0
Total liabilities 0 0
Fair Value, Recurring | Level 2 | Private Placement Warrants    
Liabilities:    
Warrants 0 0
Fair Value, Recurring | Level 2 | Public Warrants    
Liabilities:    
Warrants 0 0
Fair Value, Recurring | Level 3    
Assets:    
Cash equivalents 0 0
Total assets 0 0
Liabilities:    
Convertible Note 51,112  
FPA Put Option liability 30,015 37,523
Fixed Maturity Consideration and current portion of the FPA Put Option 4,123 7,228
Brookfield SAFE liability 13,223 25,150
Total liabilities 99,905 73,816
Fair Value, Recurring | Level 3 | Private Placement Warrants    
Liabilities:    
Warrants 1,432 3,915
Fair Value, Recurring | Level 3 | Public Warrants    
Liabilities:    
Warrants $ 0 $ 0