XML 99 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value - Narrative (Details)
$ / shares in Units, $ in Thousands
5 Months Ended 12 Months Ended
Aug. 06, 2024
USD ($)
Jul. 01, 2024
tradingDay
consecutiveTradingDay
$ / shares
Mar. 31, 2024
tradingDay
consecutiveTradingDay
$ / shares
Feb. 03, 2023
USD ($)
tradingDay
consecutiveTradingDay
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Oct. 21, 2024
USD ($)
Jul. 22, 2024
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Class of Warrant or Right [Line Items]                    
Trigger share price (usd per share) | $ / shares     $ 3.00 $ 3.00            
Maturity Date Acceleration     49 days              
Trading days | tradingDay     50 50            
Consecutive trading days | consecutiveTradingDay     60 60            
Change in fair value from the initial closing         $ 11,743          
Change in the instrument-specific credit risk in other comprehensive income           $ (781)        
Forward contract indexed to equity, settlement, share, fair value percent         8.00% 8.00%        
Change in fair value of derivative warrant liabilities           $ (17,887) $ (14,471)      
Other Expense | Public Warrants                    
Class of Warrant or Right [Line Items]                    
Change in fair value of derivative warrant liabilities           1,600 1,224      
Other Expense | Private Placement Warrants                    
Class of Warrant or Right [Line Items]                    
Change in fair value of derivative warrant liabilities           $ 2,483 $ 1,766      
Brookfield SAFE                    
Class of Warrant or Right [Line Items]                    
Debt conversion, converted instrument rate, percentage           75.00%        
Strike price (usd per share) | $ / shares         $ 14.69 $ 14.69        
Strike price increased (usd per share) | $ / shares         10.00 $ 10.00        
Term           5 years        
Stock price (usd per share) | $ / shares         $ 1.37 $ 1.37        
Convertible Note                    
Class of Warrant or Right [Line Items]                    
Proceeds from issuance of convertible debt, including legal fees $ 40,150                  
Forward Contracts                    
Class of Warrant or Right [Line Items]                    
Trigger share price (usd per share) | $ / shares   $ 3.00                
Trading days | tradingDay   50                
Consecutive trading days | consecutiveTradingDay   60                
Shares to issue (in shares) | shares                 2,999,000  
Forward Contracts | Maturity Consideration                    
Class of Warrant or Right [Line Items]                    
Trading days | tradingDay       30            
Shares to issue (in shares) | shares       7,500,000           7,500,000
Maturity consideration (usd per share) | $ / shares       $ 2.00           $ 2.00
Maturity consideration, amount       $ 5,079       $ 7,500   $ 15
Forward Contracts | Fixed Maturity Consideration                    
Class of Warrant or Right [Line Items]                    
Shares to issue (in shares) | shares       7,500,000           7,500,000
Maturity consideration (usd per share) | $ / shares       $ 2.00           $ 2.00
Maturity consideration, amount       $ 3,167           $ 3,167