XML 64 R57.htm IDEA: XBRL DOCUMENT v3.24.3
Debt - Additional Information (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 13, 2024
Jan. 12, 2024
Oct. 12, 2023
Aug. 21, 2023
Jul. 31, 2023
Jun. 21, 2023
May 16, 2023
Apr. 10, 2023
Mar. 17, 2023
Sep. 15, 2022
Dec. 31, 2022
Sep. 30, 2024
Dec. 31, 2023
Aug. 05, 2024
Jul. 15, 2024
May 01, 2024
Apr. 05, 2024
Jan. 16, 2024
Mar. 31, 2023
Mar. 20, 2023
Line of Credit Facility [Line Items]                                        
Issue of common stock                       21,984,614 19,378,192              
Daily interest accruing rate   18.00%                                    
Short-term debt - related parties, net of discount                       $ 38,915,000 $ 19,909,000              
Debt instrument payment         $ 2,740,000     $ 5,505,000                        
Warrants to purchase Class A common stock         892,856                              
Purchase price of per share         $ 3.5     $ 6.5                       $ 8.34
Exercise per share price (in Dollars per share) $ 8.1       3.5     $ 7.5                        
Discount on warrant             $ 2,151,000                          
Cash and cash equivalents                       133,000 227,000              
Maximum                                        
Line of Credit Facility [Line Items]                                        
Exercise per share price (in Dollars per share)         $ 7.5                              
Initial and Second Tranche                                        
Line of Credit Facility [Line Items]                                        
Percentage of partial liquidating damages on purchase price   1.00%                                    
Daily interest accruing rate   18.00%                                    
Initial and Second Tranche | Maximum                                        
Line of Credit Facility [Line Items]                                        
Percentage of partial liquidating damages on subscription amount   6.00%                                    
Loan Agreement | Dr. Hariri                                        
Line of Credit Facility [Line Items]                                        
Debt instrument contribution amount       $ 1,000,000                                
Maturity date       Aug. 21, 2024                                
Extended maturity date       Dec. 31, 2024                                
Gross proceeds       $ 4,500,000                                
Principal amount       $ 3,000,000                                
Loan interest rate       15.00%                                
CEO Promissory Note                                        
Line of Credit Facility [Line Items]                                        
Short-term debt - related parties, net of discount                       3,793,000 1,419,000              
CEO Promissory Note | Dr. Hariri                                        
Line of Credit Facility [Line Items]                                        
Carrying value of other short term debt due to related party                       3,793,000 1,419,000              
Interest rate     15.00%                                  
Carrying value of short-term debt                       0 2,108,000              
Pre-paid advance maturity period     12 months                                  
Principal amount     $ 285,000                                  
Loan interest rate     15.00%                                  
Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Fall in cash and cash equivalents   $ 3,000,000                     3,000,000              
Short-term debt - related parties, net of discount                       29,482,000 12,967,000              
Carrying value of short-term debt   $ 3,908,000                                    
Cash and cash equivalents                       3,000,000                
Bridge Loan | InitialLoan                                        
Line of Credit Facility [Line Items]                                        
Maturity date           Mar. 17, 2025 Jun. 14, 2023                          
Discount             $ 120,000                          
Interest rate             12.50%                          
Interest rate during period in event of default             15.50%                          
Principal amount             $ 6,000,000                          
Bridge Loan | Additional Loan                                        
Line of Credit Facility [Line Items]                                        
Maturity date   Jul. 16, 2025       Mar. 17, 2025                            
Discount           $ 678,000                            
Interest rate           12.50%                            
Interest rate during period in event of default   12.50%       15.50%                            
Principal amount           $ 6,000,000                            
Original issue discount   $ 3,750,000                                    
Discount on warrant   15,000,000                                    
CV Starr                                        
Line of Credit Facility [Line Items]                                        
Exercise per share price (in Dollars per share) $ 5.895                                      
CV Starr | Loan Agreement                                        
Line of Credit Facility [Line Items]                                        
Maturity date                 Mar. 17, 2025                      
Debt instrument, interest rate, effective percentage in event of default                 15.00%                      
Fall in cash and cash equivalents   3,000,000                   $ 3,000,000                
Debt instrument, covenant compliance description                       During the year ended December 31, 2023, the Company's cash and cash equivalents fell below the $3,000 minimum liquidity covenant, which per the terms of the loan agreement caused an event of default. Therefore, the Company reclassified the loan as a current liability reflected within short-term debt - related parties on the condensed consolidated balance sheets.                
Debt discount   $ 51,000                                    
Short-term debt - related parties, net of discount                       $ 5,640,000 $ 5,523,000              
Principal amount                 $ 5,000,000                      
Original issue discount                 $ 100,000                      
Loan interest rate                 12.00%                      
Cash and cash equivalents                       $ 3,000,000                
Class A Common Stock                                        
Line of Credit Facility [Line Items]                                        
Issue of common stock                       21,984,614 19,378,192              
Warrants to purchase Class A common stock         857,142     923,076                        
Class A Common Stock | Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Warrants to purchase Class A common stock   1,350,000                                    
Class A Common Stock | Bridge Loan | Tranche 1 Warrant                                        
Line of Credit Facility [Line Items]                                        
Warrants to purchase Class A common stock   1,650,000                                    
Exercise per share price (in Dollars per share)                                   $ 2.4898    
Class A Common Stock | Bridge Loan | Tranche 2 Warrant                                        
Line of Credit Facility [Line Items]                                        
Exercise per share price (in Dollars per share)                             $ 2.988          
Warrants | Bridge Loan | Maximum                                        
Line of Credit Facility [Line Items]                                        
Increase interest rate on loan outstanding by basis points 13.50%                                      
Warrants | Class A Common Stock | Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Warrants to purchase Class A common stock             300,000                          
Purchase price of per share           $ 1.25                            
Share Issued Purchased Price           375                            
Term (years)   5 years       5 years                            
Exercise per share price (in Dollars per share)           $ 8.1                            
Warrants | Class A Common Stock | CV Starr | Loan Agreement                                        
Line of Credit Facility [Line Items]                                        
Warrants to purchase Class A common stock                 75,000     50,000,000                
Purchase price of per share                 $ 1.25                      
Share Issued Purchased Price                 94,000                      
Term (years)                       5 years                
Exercise per share price (in Dollars per share)                 $ 7.1     $ 8.1                
Pre-Paid Advance Agreement | Yorkville                                        
Line of Credit Facility [Line Items]                                        
Maximum advance amount                   $ 40,000,000                    
Pre-paid advance period                   18 months                    
Line of credit aggregate limitation amount                   $ 150,000,000                    
Pre-paid advance issued discount percentage                   2.00%                    
Annual interest rate                   6.00%                    
Minimum required daily volume weighted average price                   $ 7.5                    
Line of credit increase in interest rate during period in event of default                   15.00%                    
Issuance of common stock minimum option price per share                   $ 7.5                    
Maximum percentage of common stock issued                   19.90%                    
Required monthly payment if daily volume weighted average price is below $0.75 for any five of seven trading days                   $ 6,000,000                    
Principal payments of debt                         $ 16,811,000              
Purchase price                                     $ 0.5  
Debt instrument accrued interest                         1,073,000              
Debt instrument redemption premium                         840,000              
Issue of common stock   100,000                                    
Debt instrument payment                         18,724,000              
Principal balance                         16,623,000              
Debt conversion, principal amount                     $ 3,000,000   3,889,000              
Debt conversion, accrued interest amount                     $ 694,000   400,000              
Redemption premium percentage if volume weighted average price is less than $0.75                   5.00%                    
Redemption premium percentage if volume weighted average price more than $0.75                   10.00%                    
Percentage of beneficial ownership limitation                   4.99%                    
Minimum number of shares of common stock purchase                   6,000                    
Proceeds from pre-paid advance gross                   $ 40,000,000                    
Proceeds from pre-paid advance                   $ 39,200,000                    
Pre-paid advance maturity period                   12 months                    
Fair value of debt                         $ 17,223,000              
Pre-Paid Advance Agreement | Class A Common Stock | Yorkville                                        
Line of Credit Facility [Line Items]                                        
Issuance price percentage                       20.00%                
Pre-Paid Advance Agreement | Common Stock | Yorkville                                        
Line of Credit Facility [Line Items]                                        
Debt conversion, number of shares issued                     262,797   559,481              
Forbearance Agreement | Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Debt instrument default interest rate                           16.50%            
Increase interest rate on loan outstanding by basis points 100.00%                                      
Carrying value of short-term debt                           $ 13,700,000            
Forbearance Agreement | Yorkville                                        
Line of Credit Facility [Line Items]                                        
Annual interest rate   15.00%                                    
Cash payment   $ 17,348,000                                    
Diem interest payment for each day   $ 7,000                                    
Issue of common stock   100,000                                    
Forbearance Agreement | CV Starr | Loan Agreement                                        
Line of Credit Facility [Line Items]                                        
Debt Instrument Default Percentage                                 16.00%      
Increase interest rate on loan outstanding by basis points                       100.00%                
Forbearance Agreement | Common Stock | Bridge Loan | Loan Agreement | Maximum                                        
Line of Credit Facility [Line Items]                                        
Precentage of changes in cash flow 10.00%                                      
Forbearance Agreement | Common Stock | CV Starr | Loan Agreement                                        
Line of Credit Facility [Line Items]                                        
Loan interest rate 13.00%                                      
Forbearance Agreement | Common Stock | CV Starr | Loan Agreement | Maximum                                        
Line of Credit Facility [Line Items]                                        
Precentage of changes in cash flow 10.00%                                      
Forbearance Agreement | Warrants | Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Warrant Expiration Date Jun. 20, 2028                                      
Debt discount $ 1,162,000                                      
Forbearance Agreement | Warrants | Bridge Loan | Minimum                                        
Line of Credit Facility [Line Items]                                        
Increase interest rate on loan outstanding by basis points 12.50%                                      
Forbearance Agreement | Warrants | Common Stock | Bridge Loan                                        
Line of Credit Facility [Line Items]                                        
Warrants to purchase Class A common stock 300,000                                      
Exercise per share price (in Dollars per share) $ 5.895                                      
Forbearance Agreement | Warrants | Common Stock | CV Starr                                        
Line of Credit Facility [Line Items]                                        
Purchase price of per share $ 5.895                                      
Forbearance Agreement | Warrants | Common Stock | CV Starr | Loan Agreement | Tranche 1 Warrant                                        
Line of Credit Facility [Line Items]                                        
Warrant Expiration Date Mar. 17, 2028                                      
Warrants to purchase Class A common stock 75,000                                      
Purchase price of per share $ 7.1                                      
Forbearance Agreement | Warrants | Common Stock | CV Starr | Loan Agreement | Tranche 2 Warrant                                        
Line of Credit Facility [Line Items]                                        
Warrant Expiration Date Jun. 20, 2028                                      
Warrants to purchase Class A common stock 50,000                                      
Purchase price of per share $ 8.1                                      
Standby Equity Purchase Agreement | Yorkville | Convertible Promissory Notes                                        
Line of Credit Facility [Line Items]                                        
Maximum advance amount $ 2,993,000                                      
Original issue discount 5.00%                                      
Annual interest rate 8.00%                                      
Minimum required daily volume weighted average price $ 2.7546                                      
Line of credit increase in interest rate during period in event of default 18.00%                                      
Issue of Debt $ 3,150,000                                      
Debt instrument default interest rate                               18.00%        
Original issue discount                       $ 157,000                
Maturity date Mar. 13, 2025                                      
Principal balance                       3,150,000                
Fair value of debt                       $ 3,695,000                
Standby Equity Purchase Agreement | Common Stock | Yorkville | Convertible Promissory Notes                                        
Line of Credit Facility [Line Items]                                        
Percentage of conversion on outstanding common stock 19.90%                                      
Conversion price per share $ 6.3171                                      
Percentage of beneficial ownership limitation 4.99%