XML 58 R46.htm IDEA: XBRL DOCUMENT v3.25.2
Schedule of Assumptions to Estimate Fair Value of Warrants (Details)
Oct. 01, 2024
$ / shares
Jun. 30, 2024
$ / shares
Measurement Input, Share Price [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Underlying price per share   $ 35.00
Measurement Input, Share Price [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Underlying price per share   35.00
Measurement Input, Share Price [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Underlying price per share $ 26.00  
Measurement Input, Share Price [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Underlying price per share 26.00  
Measurement Input, Exercise Price [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Exercise price per share   36.30
Measurement Input, Exercise Price [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Exercise price per share   $ 36.30
Measurement Input, Exercise Price [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Exercise price per share 28.00  
Measurement Input, Exercise Price [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Exercise price per share $ 28.00  
Measurement Input, Risk Free Interest Rate [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input   4.42
Measurement Input, Risk Free Interest Rate [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input   4.82
Measurement Input, Risk Free Interest Rate [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input 3.6  
Measurement Input, Risk Free Interest Rate [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input 3.5  
Measurement Input, Expected Term [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected holding period   5 years 6 months
Measurement Input, Expected Term [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected holding period   2 years
Measurement Input, Expected Term [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected holding period 2 years  
Measurement Input, Expected Term [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Expected holding period 5 years 6 months  
Measurement Input, Price Volatility [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input   110
Measurement Input, Price Volatility [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input   89
Measurement Input, Price Volatility [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input 82  
Measurement Input, Price Volatility [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input 91  
Measurement Input, Expected Dividend Rate [Member] | Class A Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input  
Measurement Input, Expected Dividend Rate [Member] | Class B Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input  
Measurement Input, Expected Dividend Rate [Member] | Class C Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input  
Measurement Input, Expected Dividend Rate [Member] | Class D Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Warrant measurement input