XML 296 R75.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurement - Schedule of Change in Fair Value of Derivative Warrant Liabilities (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Convertible Note    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance $ (51,112) $ 0
Issuances   (40,150)
Conversion of Convertible Note to common stock 8,132  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss 42,980 (10,962)
Ending balance 0 (51,112)
PIPE Warrant    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0  
Issuances (24,950)  
Reclassification of PIPE warrant to equity 16,150  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss 8,800  
Ending balance 0 0
FPA Put Option    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (30,015) (37,523)
Partial settlement of the Brookfield Loan   30,000
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   (22,492)
Ending balance (30,015) (30,015)
Fixed Maturity Consideration    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (4,123) (7,228)
Partial settlement of the Brookfield Loan   4,123
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss   (1,018)
Ending balance (4,123) (4,123)
Brookfield SAFE    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (13,223) (25,150)
Extinguishment of the Brookfield SAFE 13,274  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss (51) 11,927
Ending balance 0 (13,223)
Brookfield Loan    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 0  
Issuances (19,490)  
Partial settlement of the Brookfield Loan 12,500  
Extinguishment of the Brookfield Loan 12,300  
Issuance of the Amended Brookfield Loan (12,300)  
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss (3,910)  
Ending balance (10,900) 0
IPO Private Placement Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance (1,432) (3,914)
(Loss) gain recognized in other expense, net on the consolidated statement of operations and comprehensive loss 1,422 2,482
Ending balance $ (10) $ (1,432)