XML 80 R67.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements - Schedule of Changes in Fair Value (Details) - Warrant [Member] - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Public Placement Warrant Liability [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance    
Warrants assumed from the Merger     25,174  
Change in estimated fair value     (24,907)  
Balance     267
Private Placement Warrant Liability [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance    
Warrants assumed from the Merger     13,134  
Change in estimated fair value     (13,001)  
Balance     133
Share-Based Termination Liability [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance   6,349 6,349
Warrants assumed from the Merger       6,053
Change in estimated fair value     979 296
Conversion into common stock     (7,328)  
Balance     6,349
Convertible Preferred Stock Warrant Liability [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance   203 203 330
Change in estimated fair value     (6) (127)
Conversion into common stock     (197)  
Balance $ 106 179 203
Nonrelated Party [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance   15,604 15,604
Note issuance during the period     17,559 15,323
Loss on extinguishment     22,183  
Change in estimated fair value     31,664 281
Conversion into common stock     (87,010)  
Balance     15,604
Related Party [Member]        
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Balance   $ 2,133 2,133
Note issuance during the period     5,084 2,018
Loss on extinguishment     4,176  
Change in estimated fair value     3,752 115
Conversion into common stock     (15,145)  
Balance     $ 2,133