XML 227 R78.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Summary of Change in the Balance of Debt Instrument (Details) - USD ($)
$ in Thousands
 9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Carrying value at the beginning of the year $ 5,806 $ 6,708
Carrying value at the end of the year 5,298 5,806
Promissory Notes [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 0  
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 1,887  
Loss upon extinguishment of debt 322  
Interest Expense 54  
Carrying value at the end of the year 745 0
Promissory Notes [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 1,518  
Promissory Notes [Member] | August 2023 [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 0  
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 725  
Loss upon extinguishment of debt 195  
Interest Expense 0  
Carrying value at the end of the year 0 0
Promissory Notes [Member] | August 2023 [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 920  
Promissory Notes [Member] | October 2023 [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 0  
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 471  
Loss upon extinguishment of debt 127  
Interest Expense 0  
Carrying value at the end of the year 0 0
Promissory Notes [Member] | October 2023 [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 598  
Promissory Notes [Member] | November 2023 [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 0  
Promissory notes assumed in connection with acquisition of CLMBR, Inc. 691  
Loss upon extinguishment of debt 0  
Interest Expense 54  
Carrying value at the end of the year 745 0
Promissory Notes [Member] | November 2023 [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 0  
Senior Secured Notes [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 3,096  
Issuance of Promissory Notes 1,680  
Loss upon extinguishment of debt 1,556  
Change in estimated fair value of convertible notes 316  
Interest Expense 110  
Repayment of promissory notes 318  
Carrying value at the end of the year 0 3,096
Senior Secured Notes [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 6,440  
Senior Secured Notes [Member] | November Bridge Notes [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 1,717  
Issuance of Promissory Notes 0  
Loss upon extinguishment of debt 275  
Change in estimated fair value of convertible notes 316  
Interest Expense 0  
Repayment of promissory notes 0  
Carrying value at the end of the year 0 1,717
Senior Secured Notes [Member] | November Bridge Notes [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 2,308  
Senior Secured Notes [Member] | June 6, 2023 Notes [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 1,379  
Issuance of Promissory Notes 0  
Loss upon extinguishment of debt 377  
Change in estimated fair value of convertible notes 0  
Interest Expense 21  
Repayment of promissory notes 0  
Carrying value at the end of the year 0 1,379
Senior Secured Notes [Member] | June 6, 2023 Notes [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock 1,777  
Senior Secured Notes [Member] | Q2 2024 Convertible Notes [Member]    
Debt Instrument [Line Items]    
Carrying value at the beginning of the year 0  
Issuance of Promissory Notes 1,680  
Loss upon extinguishment of debt 904  
Change in estimated fair value of convertible notes 0  
Interest Expense 89  
Repayment of promissory notes 318  
Carrying value at the end of the year 0 $ 0
Senior Secured Notes [Member] | Q2 2024 Convertible Notes [Member] | Series A Preferred Stock [Member]    
Debt Instrument [Line Items]    
Conversion to Series A Preferred Stock $ 2,355