XML 152 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Borrowings and Other Financing Arrangements (Details)
1 Months Ended 12 Months Ended
Nov. 25, 2024
USD ($)
$ / shares
shares
Jul. 24, 2024
USD ($)
Jul. 01, 2024
USD ($)
Oct. 14, 2022
USD ($)
Days
Sep. 30, 2024
USD ($)
Aug. 31, 2024
USD ($)
Jul. 31, 2024
USD ($)
Jun. 30, 2024
USD ($)
Feb. 29, 2024
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
Oct. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Aug. 13, 2024
$ / shares
May 29, 2024
Borrowings and Other Financing Arrangements [Line Items]                              
Repayments of senior debt                       $ 538,000    
Long-term debt, gross                       11,960,000      
Long-term debt, non-current                       13,186,000      
Total stockholders’ deficit                   $ (112,541,000) $ 250,000,000 (8,610,000) (112,541,000)    
Convertible note issuance costs due to Bridge Warrants issuance                       3,527,000    
Loss on extinguishment of convertible notes                       (26,359,000)    
Conversion of convertible stock                       102,155,000      
Repayments of unsecured debt                       $ 648,000    
Common stock, par value (in Dollars per share) | $ / shares                   $ 0.0001   $ 0.0001 $ 0.0001    
Proceeds from issuance of common stock                       $ 360,000    
Bridge Warrant [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Fair value of the warrants                     $ 17,600,000        
Convertible note issuance costs due to Bridge Warrants issuance                         3,500,000    
Additional Paid-in Capital [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Conversion of convertible stock                       102,154,000      
Conversion of Convertible Debt [Member] | Additional Paid-in Capital [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Conversion of convertible stock                       102,200,000      
Securities Purchase Agreement [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Shares issued in transaction (in Shares) | shares 1,058,826                            
Common stock, par value (in Dollars per share) | $ / shares $ 0.0001                            
Proceeds from issuance of common stock $ 360,000                            
Sale of stock (in Dollars per share) | $ / shares $ 0.34                            
Senior Secured Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Repayments of senior debt                       500,000      
Senior Secured Notes [Member] | Senior Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount       $ 30,000,000                      
Number of business days prior to applicable quarterly payment date for interest rate (in Days) | Days       3                      
Debt instrument, basis spread on variable rate       6.00%           6.00%          
Debt default, incremental interest rate       3.00%                      
Potential equity issuance threshold that would trigger principal payments on debt       $ 50,000,000                      
Outstanding principal exchanged for convertible debt                   $ 10,000,000     10,000,000    
Outstanding principal balance of debt exchanged for senior secured notes                   20,000,000     20,000,000    
Unamortized debt issuance expense                   100,000     100,000    
Interest payable                   1,700,000     1,700,000    
Gains (losses) on restructuring of debt                            
Ginko Convertible Note [Member] | Convertible Debt [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount                   10,000,000     10,000,000    
Amended Senior Note [Member] | Senior Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount                   $ 11,800,000     $ 11,800,000    
Debt instrument, interest rate, stated percentage                   12.00%     12.00%    
Gains (losses) on restructuring of debt                         $ 2,500,000    
Debt instrument, principal prepayment threshold           $ 250,000                  
Debt instrument, repaid, principal         $ 500,000                    
Long-term debt, gross                   $ 11,800,000   $ 12,000,000 $ 11,800,000    
Effective interest rate                   8.30%   8.30% 8.30%    
Long-term debt, non-current                   $ 13,300,000   $ 13,200,000 $ 13,300,000    
Senior Secured Notes And Amended Senior Note [Member] | Senior Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Interest expense, debt                       1,100,000 3,500,000    
Senior Secured Notes And Amended Senior Note [Member] | Accounts Payable and Accrued Liabilities [Member] | Senior Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Interest expense, debt                       400,000 0    
Promissory Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Reverse recapitalization, debt assumed                       $ 600,000      
Repayments of unsecured debt           600,000                  
Convertible Promissory Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Debt instrument, convertible, conversion price (in Dollars per share) | $ / shares                       $ 1.5      
Reverse recapitalization, debt assumed                       $ 2,300,000      
Number of securities called by warrants or rights (in Shares) | shares                       1,000,000      
Payments of related party convertible promissory note           $ 2,300,000                  
Ginko [Member] | Collaborative Arrangement, Transaction with Party to Collaborative Arrangement [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Increase (decrease) to prepaid balance for future technical services                   5,400,000     5,400,000    
The Sponsor [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Sale of stock (in Dollars per share) | $ / shares                           $ 10  
Related Party [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Convertible notes, current                   2,100,000   2,100,000    
Payments of related party convertible promissory note                       2,267,000    
Nonrelated Party [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Proceeds from convertible debt                       22,643,000 6,969,000    
Convertible notes, current                   $ 15,600,000   $ 15,600,000    
Convertible Debt [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Debt instrument, fair value disclosure                       102,200,000      
Convertible Debt [Member] | Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Debt conversion, converted instrument, warrants or options issued (in Shares) | shares                     1,336,723        
Debt instrument, convertible, conversion price (in Dollars per share) | $ / shares                     $ 0.00339        
Convertible Debt [Member] | Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount                     $ 7,000,000        
Debt instrument, interest rate, stated percentage                     8.00%        
Number of related parties debt was issued to                     3        
Debt instrument, convertible, minimum days prior to merger date                     30 days        
Debt instrument, conversion rate, percent of lowest price paid per share for equity securities sold                     80.00%        
Debt instrument, conversion rate, percent of company's equity value                     80.00%        
Debt instrument, fair value disclosure                     $ 7,000,000        
Debt issuance costs                     14,100,000        
Convertible Debt [Member] | Second Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount                 $ 5,000,000            
Amortization of debt issuance costs                 $ 2,500,000            
Convertible Debt [Member] | Third Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount               $ 17,700,000              
Debt instrument, conversion rate, percent of company's equity value               40.00%              
Amortization of debt issuance costs             $ 8,900,000                
Proceeds from convertible debt             $ 4,000,000 $ 13,700,000              
Convertible Debt [Member] | First Bridge Notes, the Gingko Bridge Note, and the Second Bridge Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Debt instrument, conversion rate, percent of company's equity value               40.00%             80.00%
Convertible Debt [Member] | Bridge Convertible Notes, the Gingko Convertible Note, and the Second Bridge Convertible Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Debt instrument, fair value disclosure               $ 52,700,000              
Loss on extinguishment of convertible notes                       $ 26,400,000      
Convertible Debt [Member] | The Sponsor [Member] | Third Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Proceeds from convertible debt   $ 2,400,000 $ 1,400,000                        
Convertible Debt [Member] | Related Party [Member] | Bridge Convertible Note [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Face amount                     $ 2,000,000        
Ginko [Member] | Senior Secured Notes [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
      $ 10,000,000                      
Scenario One [Member] | 2023 Convertible Notes [Member] | Measurement Input, Probability Percentage Of Qualified Offering Occurring [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Effective interest rate                   90.00%     90.00%    
Scenario Two [Member] | 2023 Convertible Notes [Member] | Measurement Input, Probability Percentage Of Qualified Offering Occurring [Member]                              
Borrowings and Other Financing Arrangements [Line Items]                              
Effective interest rate                   10.00%     10.00%