Borrowings - Narrative (Q2) (Details)
$ / shares in Units, $ in Thousands |
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
|
|
|
Jun. 27, 2025
USD ($)
|
Jun. 26, 2025
USD ($)
tranche
|
Jun. 04, 2025
tradingDay
$ / shares
|
May 15, 2025
USD ($)
|
Apr. 14, 2025
USD ($)
$ / shares
shares
|
Mar. 25, 2025
USD ($)
tranche
|
Mar. 20, 2025
USD ($)
|
Nov. 15, 2024
USD ($)
|
Oct. 22, 2024
USD ($)
tranche
|
Dec. 31, 2021
USD ($)
extension_option
|
Aug. 14, 2025
USD ($)
shares
|
Jun. 30, 2025
USD ($)
$ / shares
shares
|
Dec. 31, 2024
USD ($)
extension_option
shares
|
Jun. 30, 2024
USD ($)
shares
|
Jun. 30, 2025
USD ($)
$ / shares
shares
|
Jun. 30, 2024
USD ($)
shares
|
Oct. 01, 2024
USD ($)
shares
|
Dec. 31, 2024
USD ($)
extension_option
shares
|
Dec. 31, 2023
USD ($)
|
Jul. 01, 2025
USD ($)
|
Mar. 21, 2025
USD ($)
|
Aug. 22, 2024
USD ($)
instrument
|
Aug. 20, 2024
USD ($)
instrument
|
May 02, 2024
USD ($)
|
Dec. 31, 2018
USD ($)
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
0
|
18,645,997
|
|
|
|
|
|
|
|
|
| Payment of debts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,176
|
$ 590
|
|
|
|
|
|
|
|
|
|
| Proceeds from the issuance of related party convertible promissory notes and term convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
$ 0
|
|
$ 2,000
|
|
|
|
|
|
|
| 2025 WTI Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants (in shares) | shares |
|
|
|
|
2
|
|
|
|
|
|
|
2
|
0
|
|
2
|
|
|
0
|
|
|
|
|
|
|
|
| Exercise price of warrant (in usd per share) | $ / shares |
|
|
|
|
$ 0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issuable for warrants (in shares) | shares |
|
|
|
|
495,074
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
$ 0
|
$ 3,538
|
0
|
|
|
|
|
|
|
|
|
|
| Payment of debts |
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,628
|
|
|
|
0
|
|
0
|
|
|
|
|
|
|
| Proceeds from the issuance of related party convertible promissory notes and term convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,999
|
0
|
|
|
|
|
|
|
|
|
|
| Related party | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of debts |
|
|
|
|
|
|
$ 14,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series 1 promissory notes | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount, up to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 35,000
|
| Notes principal |
|
|
|
|
|
|
|
|
|
$ 4,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 35,000
|
| Number of extension options | extension_option |
|
|
|
|
|
|
|
|
|
2
|
|
|
2
|
|
|
|
|
2
|
|
|
|
|
|
|
|
| Debt term, with extension |
|
|
|
|
|
|
|
|
|
60 months
|
|
|
|
|
|
|
|
60 months
|
|
|
|
|
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 29
|
|
|
|
138
|
|
$ 329
|
|
|
|
|
|
|
| Series 1 promissory notes | Notes payable | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
36 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
9.00%
|
|
|
|
|
|
|
|
|
9.00%
|
|
|
|
|
|
|
| Series 1 promissory notes | Notes payable | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
48 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
| Principal amount of 1st extension promissory notes | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
12.00%
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
| Principal amount of 1st extension promissory notes | Notes payable | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
36 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of 1st extension promissory notes | Notes payable | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
48 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of 2nd extension promissory notes | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
15.00%
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
| Principal amount of 2nd extension promissory notes | Notes payable | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
48 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of 2nd extension promissory notes | Notes payable | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
|
|
60 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party notes | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of debt instruments | instrument |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
2
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
$ 611
|
0
|
$ 419
|
0
|
932
|
|
$ 0
|
|
|
|
|
|
|
| Related party notes | Notes payable | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
| Related party notes | Notes payable | Minimum | Related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
| Related party notes | Notes payable | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
15.99%
|
|
|
|
|
15.99%
|
|
|
|
|
|
|
|
| Related party notes | Notes payable | Maximum | Related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
15.99%
|
|
|
|
|
15.99%
|
|
|
|
|
|
|
|
| Related party note one | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
| Loan fee due upon maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
1,000
|
|
|
| Interest rate on loan fee due upon maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.99%
|
|
|
|
|
|
|
|
|
| Related party note two | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000
|
$ 2,000
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.50%
|
|
|
|
|
11.50%
|
11.50%
|
|
|
| Principal amount due |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
$ 1,000
|
$ 1,000
|
|
|
|
|
|
|
|
| Related party note three | Notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
|
|
|
1,000
|
|
|
|
|
|
$ 1,000
|
|
| Loan fee due upon maturity |
|
|
|
|
|
|
|
|
|
|
|
|
$ 63
|
|
|
|
|
$ 63
|
|
|
|
|
|
$ 63
|
|
| Interest rate if not paid at maturity |
|
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
8.00%
|
|
|
|
|
|
8.00%
|
|
| WTI Facility | Term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
13.50%
|
|
|
13.50%
|
13.50%
|
|
13.50%
|
|
|
13.50%
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
$ 3,462
|
|
|
$ 3,462
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal capacity |
|
|
|
|
|
|
|
|
$ 50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of tranches/draws | tranche |
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Spread on variable interest rate |
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining term after interest only payments period |
|
|
|
|
|
|
|
|
30 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Required cash on deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
$ 1,031
|
$ 600
|
0
|
$ 2,214
|
0
|
$ 0
|
|
$ 0
|
|
|
|
|
|
|
| WTI Facility, First Tranche | Term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
|
|
42 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal capacity |
|
|
|
|
|
|
|
|
$ 20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of debt |
|
|
|
|
|
|
|
$ 20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal and interest payments period |
|
|
|
|
|
|
|
30 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest only payments period |
|
|
|
|
|
|
|
12 months
|
12 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible debentures | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount, up to |
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
0.00%
|
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
|
| Number of tranches/draws | tranche |
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment premium percentage due monthly |
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price (in dollars per share) | $ / shares |
|
|
$ 10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Threshold trading days | tradingDay |
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price, subject to adjustments for stock splits (in dollars per share) | $ / shares |
|
|
$ 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion to Common Stock (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
473,825
|
|
|
473,825
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount, converted |
|
|
|
|
|
|
|
|
|
|
|
$ 2,335
|
|
|
$ 2,335
|
|
|
|
|
|
|
|
|
|
|
| Debt premium, converted |
|
|
|
|
|
|
|
|
|
|
|
117
|
|
|
117
|
|
|
|
|
|
|
|
|
|
|
| Payment of debts |
|
|
|
|
|
|
|
|
|
|
|
834
|
|
|
834
|
|
|
|
|
|
|
|
|
|
|
| Payment of debt premium |
|
|
|
|
|
|
|
|
|
|
|
42
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
1,701
|
|
$ 0
|
1,701
|
$ 0
|
|
|
|
|
|
|
|
|
|
| Convertible debentures | Convertible debt | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount, up to |
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt term |
|
|
|
|
|
15 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion to Common Stock (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
471,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount, converted |
|
|
|
|
|
|
|
|
|
|
$ 2,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt premium, converted |
|
|
|
|
|
|
|
|
|
|
$ 119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Debentures, Tranche One | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
$ 20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of debt |
|
|
|
|
$ 18,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt, discount percentage |
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of monthly payments |
|
|
|
|
12 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Debentures, Tranche One | Convertible debt | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount, up to |
|
|
|
|
|
$ 20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Debentures, Tranche Two | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
$ 10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of debt |
|
|
|
$ 9,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt, discount percentage |
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of monthly payments |
|
|
|
11 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment premium percentage due monthly |
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Debentures, Tranche Two | Convertible debt | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount, up to |
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term convertible notes | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
$ 2,750
|
|
|
$ 2,750
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
3.94%
|
|
|
3.94%
|
|
|
|
|
|
|
|
|
|
|
| Conversion price (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
$ 12.175
|
|
|
$ 12.175
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from the issuance of related party convertible promissory notes and term convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,450
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
$ 1
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
| Term convertible notes | Convertible debt | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,750
|
|
|
|
|
|
| Related party convertible notes | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
$ 3
|
|
|
$ 3
|
|
|
|
|
|
|
|
|
|
|
| Related party convertible notes | Convertible debt | Minimum | Related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
3.94%
|
|
|
3.94%
|
|
|
|
|
|
|
|
|
|
|
| Related party convertible notes | Convertible debt | Maximum | Related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
| Related Party Convertible Promissory Note | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
$ 3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate |
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan fee due upon maturity |
|
$ 35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of tranches/draws | tranche |
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price, percentage of funding round price |
|
80.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price basis, minimum equity funding amount |
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Convertible Promissory Note, first draw | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of debt |
$ 1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Term Convertible Notes | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
$ 4,250
|
|
|
$ 4,250
|
|
|
|
|
|
|
|
|
|
|
| Conversion price (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
$ 12.175
|
|
|
$ 12.175
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from the issuance of related party convertible promissory notes and term convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,000
|
|
|
|
|
|
|
|
|
|
|
| Related Party Term Convertible Notes | Convertible debt | Subsequent event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|