XML 100 R76.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value - Schedule of Level 3 Fair Value Measurements (Details)
$ in Thousands
Dec. 31, 2024
$ / shares
USD ($)
Aug. 06, 2024
Dec. 31, 2023
$ / shares
USD ($)
Initial purchase amount      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Brookfield SAFE, measurement input | $ 50,000   50,000
Liquidity price (usd per share)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Brookfield SAFE, measurement input 10.00   10.00
Stock price (usd per share)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative asset, measurement input 1.37   5.03
Convertible note, measurement inputs 1.37 1.40  
Brookfield SAFE, measurement input 1.37   5.03
Stock price (usd per share) | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 1.37   5.03
Exercise price (usd per share) | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 11.50   11.50
Term (in years)      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative asset, measurement input 0   2,110
Convertible note, measurement inputs 4.60 5,000  
Brookfield SAFE, measurement input 3.11    
Term (in years) | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 3,110   4,110
Expected volatility      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative asset, measurement input     0.500
Convertible note, measurement inputs 1.100 0.850  
Brookfield SAFE, measurement input 0.675    
Expected volatility | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 0.975   0.450
Risk-free interest rate      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative asset, measurement input     0.0416
Convertible note, measurement inputs 0.043 0.0370  
Brookfield SAFE, measurement input 0.043    
Risk-free interest rate | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 0.0428   0.0392
Expected dividend yield      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative asset, measurement input 0   0
Convertible note, measurement inputs 0 0  
Brookfield SAFE, measurement input 0    
Expected dividend yield | Private Placement Warrants      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Warrants, measurement input 0   0