XML 101 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value - Schedule of Change in Fair Value of Derivative Warrant Liabilities (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Convertible Note    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance $ 0  
Conversion of warrants to preferred shares (40,150)  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss (10,962)  
Ending balance (51,112) $ 0
FPA Put Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (37,523) 0
Partial settlement of Forward Purchase Agreement 30,000  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss (22,492) (37,523)
Ending balance (30,015) (37,523)
Fixed Maturity Consideration    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (7,228) 0
Partial settlement of Forward Purchase Agreement 4,123  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss (1,018) (7,228)
Ending balance (4,123) (7,228)
FPA Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 0
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   (3,063)
Reclassification of warrant to equity   3,063
Ending balance   0
Warrants on Preferred Shares    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 (2,119)
Conversion of warrants to preferred shares   (5,889)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   (3,770)
Ending balance   0
AM SAFE liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 (28,986)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   (744)
Conversion of SAFE liability to equity classification   29,730
Ending balance   0
AM SAFE warrant    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0 (1,989)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   189
Reclassification of warrant to equity   1,800
Ending balance   0
Brookfield SAFE    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (25,150) (50,000)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss 11,927 24,850
Ending balance (13,223) (25,150)
Private Placement Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (3,914) 0
Recognized as a result of the Business Combination   (2,148)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss 2,482 (1,766)
Ending balance $ (1,432) $ (3,914)