XML 83 R64.htm IDEA: XBRL DOCUMENT v3.25.1
REDEEMABLE CONVERTIBLE PREFERRED STOCK (Details)
$ / shares in Units, $ in Thousands
 12 Months Ended
May 13, 2024
USD ($)
Vote
$ / shares
shares
Mar. 27, 2024
USD ($)
Vote
shareholder
person
$ / shares
shares
Dec. 31, 2024
USD ($)
Vote
$ / shares
Dec. 31, 2023
USD ($)
Mar. 28, 2023
Class of Stock [Line Items]          
Gross proceeds     $ 133,270    
Deemed dividends on Series A preferred stock     $ 32,219 $ 12,047  
Cash Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent)     14.50%    
PIK Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent)     16.00%    
Redemption Period Five | Minimum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     2 years    
Redeemable convertible preferred stock          
Class of Stock [Line Items]          
Preferred Stock Voting Rights | Vote     0    
Dividend rate (as a percent)     14.50%    
Liquidation preference per share (in dollars per share) | $ / shares     $ 1,000    
Preferred Stock, Liquidation Preference, Value     $ 98,000    
Percentage of liquidation preference paid to redeem shares     107.50%   18.00%
Threshold of time following change of control     20 days    
Percentage of common stock value over Conversion Price threshold     130.00%    
Period past maturity date of term loan agreement if election of cash payment option is not permitted     1 year    
Series A redeemable convertible preferred stock redemption amount     $ 177,500 106,500  
Redeemable convertible preferred stock | Maximum          
Class of Stock [Line Items]          
Threshold of time following change of control     150 days    
Redeemable convertible preferred stock | PIK Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent)     16.00%    
Deemed dividends for Series A preferred stock     $ 31,000 $ 8,500  
Redeemable convertible preferred stock | Redemption Period One          
Class of Stock [Line Items]          
Percentage of liquidation preference paid to redeem shares     100.00%    
Redeemable convertible preferred stock | Redemption Period One | Maximum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     120 days    
Redeemable convertible preferred stock | Redemption Period Two          
Class of Stock [Line Items]          
Percentage of liquidation preference paid to redeem shares     102.00%    
Redeemable convertible preferred stock | Redemption Period Two | Minimum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     120 days    
Redeemable convertible preferred stock | Redemption Period Two | Maximum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     180 days    
Redeemable convertible preferred stock | Redemption Period Three          
Class of Stock [Line Items]          
Percentage of liquidation preference paid to redeem shares     105.00%    
Redeemable convertible preferred stock | Redemption Period Three | Minimum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     180 days    
Redeemable convertible preferred stock | Redemption Period Three | Maximum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     1 year    
Redeemable convertible preferred stock | Redemption Period Four          
Class of Stock [Line Items]          
Percentage of liquidation preference paid to redeem shares     108.00%    
Redeemable convertible preferred stock | Redemption Period Four | Minimum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     1 year    
Redeemable convertible preferred stock | Redemption Period Four | Maximum          
Class of Stock [Line Items]          
Redemption feature, time period after closing date     2 years    
Redeemable convertible preferred stock | Redemption Period Five          
Class of Stock [Line Items]          
Percentage of liquidation preference paid to redeem shares     120.00%    
Redeemable Convertible Preferred Stock Series A          
Class of Stock [Line Items]          
Gross proceeds     $ 23,541    
Conversion Price | $ / shares     $ 9.03    
Redeemable Convertible Preferred Stock Series A-1          
Class of Stock [Line Items]          
Gross proceeds     $ 36,941    
Conversion Price | $ / shares     $ 7.63    
Redeemable Convertible Preferred Stock Series A-2          
Class of Stock [Line Items]          
Gross proceeds     $ 34,006    
Conversion Price | $ / shares     $ 6.21    
Redeemable Convertible Preferred Stock Series A-3          
Class of Stock [Line Items]          
Preferred Stock Voting Rights | Vote   0      
Net Proceeds Received   $ 19,500      
Shares issued | shares   20,000      
Board of directors, members | person   6      
Number of Shareholders in Private Placement | shareholder   3      
Gross proceeds     $ 19,397    
Issue discount   $ 500      
Conversion Price | $ / shares   $ 6.83 $ 6.83    
Redeemable Convertible Preferred Stock Series A-3 | Cash Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent)   14.50%      
Redeemable Convertible Preferred Stock Series A-3 | PIK Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent)   16.00%      
Redeemable Convertible Preferred Stock Series A-4          
Class of Stock [Line Items]          
Preferred Stock Voting Rights | Vote 0        
Net Proceeds Received $ 19,500        
Shares issued | shares 20,000        
Gross proceeds     $ 19,385    
Issue discount $ 500        
Conversion Price | $ / shares $ 6.42   $ 6.42    
Redeemable Convertible Preferred Stock Series A-4 | Cash Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent) 14.50%        
Redeemable Convertible Preferred Stock Series A-4 | PIK Dividend Rate          
Class of Stock [Line Items]          
Dividend rate (as a percent) 16.00%