XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Convertible Debentures (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Nov. 13, 2024
USD ($)
shares
Aug. 06, 2024
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Aug. 14, 2024
shares
Mar. 31, 2024
USD ($)
Jun. 07, 2023
shares
Debt Instrument [Line Items]                  
Securities exercisable (in shares) | shares   1,325,382              
Gain (loss) on financial instruments     $ (523) $ (18,024) $ (1,885) $ (64,260)      
Convertible debt     2,667   2,667     $ 0  
Fair value     $ 648   $ 648     $ 178  
Measurement Input, Expected Term                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     1.2   1.2        
Measurement Input, Risk Free Interest Rate                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     4.3   4.3        
Loss on initial issuance of convertible debt and warrant issuance to Yorkville                  
Debt Instrument [Line Items]                  
Gain (loss) on financial instruments     $ (607) $ 0 $ (2,307) $ 0      
Class A common stock                  
Debt Instrument [Line Items]                  
Securities exercisable (in shares) | shares 662,691 1,325,382         662,691    
Warrant exercise price (in dollars per share) | $ / shares   $ 2.63              
Class A common stock                  
Debt Instrument [Line Items]                  
Securities exercisable (in shares) | shares                 1
Convertible debt                  
Debt Instrument [Line Items]                  
Conversion amount   $ 2,000              
Securities exercisable (in shares) | shares   1,325,382              
Convertible debt | Class A common stock                  
Debt Instrument [Line Items]                  
Debt instrument, convertible, conversion price (in dollar per shares) | $ / shares   $ 3.018              
Securities Purchase Agreement | Convertible debt                  
Debt Instrument [Line Items]                  
Aggregate principal amount   $ 4,000              
Conversion amount   $ 2,000              
Original issue discount   10.00%              
Potential interest rate of debt   0.180              
Debt conversion, converted instrument, monthly cash payments of principal   $ 1,300              
Debt conversion, converted instrument, threshold consecutive trading days   10 days              
Debt instrument, redemption premium percentage   10.00%              
First Closing | Warrant Agreement Member | Yorkville Warrants Member                  
Debt Instrument [Line Items]                  
Fair value     $ 1,300   $ 1,300        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Expected Term                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     3.0   3.0        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Share Price                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input | $ / shares     2.63   2.63        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Exercise Price                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input | $ / shares     2.63   2.63        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Price Volatility                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     1.302   1.302        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Expected Dividend Rate                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     0   0        
First Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Risk Free Interest Rate                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     3.58   3.58        
First Closing | Convertible debt                  
Debt Instrument [Line Items]                  
Proceeds from purchase agreement $ 1,800 $ 1,800              
Additional agree principal amount $ 2,000                
Second Closing | Warrant Agreement Member | Yorkville Warrants Member                  
Debt Instrument [Line Items]                  
Fair value     $ 500   $ 500        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Expected Term                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     3   3        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Share Price                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input | $ / shares     1.29   1.29        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Exercise Price                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input | $ / shares     2.63   2.63        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Price Volatility                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     1.089   1.089        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Expected Dividend Rate                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input | $ / shares     0   0        
Second Closing | Warrant Agreement Member | Yorkville Warrants Member | Measurement Input, Risk Free Interest Rate                  
Debt Instrument [Line Items]                  
Debt instrument, measurement input     0.0402   0.0402