XML 56 R40.htm IDEA: XBRL DOCUMENT
v3.25.1

Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Debt | Debt consisted of the following: Schedule of Debt
|  | 2024 |  |  | 2023 |
|  | December 31, |
|  | 2024 |  |  | 2023 |
Debt - unaffiliated: |  |  |  |  |  |  |  |
Yorkville - PPA (measured at fair value) |  | $ | — |  |  | $ | 17,223 |
Yorkville - convertible promissory note (measured at fair value) |  |  | 1,865 |  |  |  | — |
Unsecured senior convertible notes (measured at fair value) |  |  | 620 |  |  |  | — |
Short-term debt - other |  |  | — |  |  |  | 2,108 |
Total debt - unaffiliated |  |  | 2,485 |  |  |  | 19,331 |
Debt - related parties: |  |  |  |  |  |  |  |
C.V. Starr Bridge Loan, net of discount |  |  | 5,652 |  |  |  | 5,523 |
RWI Bridge Loan, net of discount |  |  | 30,275 |  |  |  | 12,967 |
CEO promissory note |  |  | 3,876 |  |  |  | 1,419 |
Total debt - related parties |  |  | 39,803 |  |  |  | 19,909 |
Total debt |  | $ | 42,288 |  |  | $ | 39,240 |
Balance sheet classification: |  |  |  |  |  |  |  |
Short-term debt - unaffiliated |  | $ | 2,485 |  |  | $ | 19,331 |
Short-term debt - related parties |  |  | 3,876 |  |  |  | 19,909 |
Long-term debt - related parties |  |  | 35,927 |  |  |  | — |
Total debt |  | $ | 42,288 |  |  | $ | 39,240 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration