XML 63 R5.htm IDEA: XBRL DOCUMENT v3.25.1
STATEMENTS OF MEMBERS' DEFICIT - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
STATEMENTS OF MEMBERS' DEFICIT    
Balance as of beginning $ (159,184,883) $ (121,659,065)
Adjustment to shareholder receivables (4,113) (10,116)
Unit-based compensation 38,486 99,365
Preferred A Unit dividend (2,260,287) (2,082,276)
Net Income (Loss) (23,065,795) (35,532,791)
Balance as of ending $ (184,476,592) $ (159,184,883)
Members | Series A    
STATEMENTS OF MEMBERS' DEFICIT    
Balance as of beginning (in units) 245,300 245,300
Balance as of ending (in units) 245,300 245,300
Members | Series B units    
STATEMENTS OF MEMBERS' DEFICIT    
Balance as of beginning (in units) 9,906,827 9,590,106
Unit-based compensation (in units)   316,721
Balance as of ending (in units) 9,906,827 9,906,827
Members | Series C    
STATEMENTS OF MEMBERS' DEFICIT    
Balance as of beginning (in units) 1,584,327 1,336,067
Unit-based compensation (in units)   248,260
Balance as of ending (in units) 1,584,327 1,584,327
Additional Paid-In Capital    
STATEMENTS OF MEMBERS' DEFICIT    
Adjustment to shareholder receivables $ (4,113) $ (10,116)
Unit-based compensation 38,486 99,365
Preferred A Unit dividend (34,373) (89,249)
Accumulated Deficit    
STATEMENTS OF MEMBERS' DEFICIT    
Balance as of beginning (159,184,883) (121,659,065)
Preferred A Unit dividend (2,225,914) (1,993,027)
Net Income (Loss) (23,065,795) (35,532,791)
Balance as of ending $ (184,476,592) $ (159,184,883)