XML 60 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Fair Value of Assumptions (Details)
12 Months Ended
Nov. 25, 2024
Nov. 22, 2024
Oct. 31, 2024
Oct. 29, 2024
Dec. 31, 2024
Measurement Input, Share Price [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   10.40 9.10   6.90
Measurement Input, Share Price [Member] | Fair Value, Inputs, Level 3 [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input       10.48 6.90
Measurement Input, Share Price [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 9.10       6.90
Measurement Input, Expected Term [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   8 months 12 days 9 months 18 days   7 months 6 days
Measurement Input, Expected Term [Member] | Fair Value, Inputs, Level 3 [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input       5 years 2 months 12 days 5 years
Measurement Input, Expected Term [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 1 year       10 months 24 days
Corporate Bond Yield Estimated Timing Of Conversion [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   8.7 9.1   11.4
Corporate Bond Yield Estimated Timing Of Conversion [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 8.8       9.0
Measurement Input, Credit Spread [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   15.9 15.9   15.9
Measurement Input, Credit Spread [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 26.2       26.2
Measurement Input Probability Of Default [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   40 40   40
Measurement Input Probability Of Default [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 40       40
Measurement Input Recovery Upon Default [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   20 20   20
Measurement Input Recovery Upon Default [Member] | AGP Convertible Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 0       0
Measurement Input, Discount Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input   96.5 103.2   123.7
Measurement Input, Price Volatility [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input 108.7       101.6
Measurement Input, Price Volatility [Member] | Fair Value, Inputs, Level 3 [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input       98.4 98.6
Measurement Input, Exercise Price [Member] | Fair Value, Inputs, Level 3 [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input       10 10.00
Measurement Input, Risk Free Interest Rate [Member] | Fair Value, Inputs, Level 3 [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Measurement input       4.11 4.38