v3.25.1
Income Taxes - Income Tax Rate Reconciliation (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Amount    
Loss before income taxes $ (101,454) $ (54,738)
Tax expense at statutory rate (21,305) (11,495)
Increases (reductions) in taxes resulting from:    
Loss attributable to redeemable noncontrolling interest (1,478) (225)
Change in fair value of warrant liabilities 0 70
Change in fair value of derivative liability 0 (955)
Change in preferred dividend 943 0
Change in prepaid expenses (529) 0
Change in valuation allowance (613) 952
Unrecognized benefit from LLC flow thru structure 21,269 11,667
State income taxes, net of federal income tax benefit 41 0
Other adjustments, net 1,713 (14)
Income tax benefit $ 41 $ 0
Tax Rate    
Tax expense at statutory rate 21.00% 21.00%
Increases (reductions) in taxes resulting from:    
Loss attributable to redeemable noncontrolling interest 1.50% 0.40%
Change in fair value of warrant liabilities 0.00% (0.10%)
Change in fair value of derivative liability 0.00% 1.70%
Change in preferred dividend 0.00% 0.00%
Change in prepaid expenses 0.00% 0.00%
Change in valuation allowance 0.60% (1.70%)
Unrecognized benefit from LLC flow thru structure (21.00%) (21.30%)
State income taxes, net of federal income tax benefit 0.00% 0.00%
Other adjustments, net (1.70%) 0.00%
Income tax expense 0.40% 0.00%