XML 141 R53.htm IDEA: XBRL DOCUMENT v3.25.2
Schedule of corporate scenarios model (Details)
$ in Thousands
Jun. 30, 2025
USD ($)
Jun. 04, 2025
Mar. 19, 2025
USD ($)
Jun. 30, 2025
€ / shares
Mar. 19, 2025
€ / shares
Probability   6.00% 4.00%    
PV $ 8,873   $ 8,165    
Investment round [Member]          
Probability 2.50%   2.50%    
Event date Jun. 30, 2026   Mar. 31, 2026    
Average bond balance $ 9,495   $ 8,678    
Average payoff balance $ 10,205   $ 9,321    
Discount rate 6.80%   7.30%    
PV factor | € / shares       € 0.9359 € 0.9299
PV $ 239   $ 217    
Change of Control [Member]          
Probability 5.00%   5.00%    
Event date Dec. 31, 2027   Dec. 31, 2027    
Average bond balance $ 10,301   $ 9,548    
Average payoff balance $ 10,340   $ 9,776    
Discount rate 6.80%   7.30%    
PV factor | € / shares       0.8472 0.8221
PV $ 438   $ 402    
Maturity [Member]          
Probability 90.00%   90.00%    
Event date Mar. 19, 2028   Mar. 19, 2028    
Average bond balance $ 10,417   $ 9,656    
Average payoff balance $ 10,863   $ 10,317    
Discount rate 6.80%   7.30%    
PV factor | € / shares       0.8352 0.8098
PV $ 8,166   $ 7,519    
Dissolution [Member]          
Probability 2.50%   2.50%    
Event date Dec. 31, 2026   Sep. 30, 2026    
Average bond balance $ 9,765   $ 8,927    
Average payoff balance $ 1,321   $ 1,225    
Discount rate 6.80%   7.30%    
PV factor | € / shares       € 0.9052 € 0.8977
PV $ 30   $ 27