XML 92 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
DEBT - LGSA Narrative (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Mar. 31, 2023
Jul. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Feb. 29, 2024
Oct. 31, 2022
Dec. 31, 2021
Dec. 01, 2021
DEBT                  
Principal payments on long-term debt     $ 139,401 $ 6,599 $ 0        
Payments of prepayment fees associated with early extinguishment of long-term debt     1,261 0 0        
Loss on extinguishment of debt     $ 6,300 $ 0 $ 2,054        
Upfront fee considered as debt discount               $ 29,800  
Warrants issued to lenders (in shares)         8,455,410        
Exercise price of warrants (in dollars per share)     $ 1.38   $ 0.01   $ 1.93    
Warrant exercise (in shares)     31,534,861 2,740,587 5,714,823        
Proceeds from exercise of warrants       $ 27 $ 58        
Penny Warrants                  
DEBT                  
Warrants issued to lenders (in shares) 27,759,265                
Exercise price of warrants (in dollars per share) $ 0.01                
Percentage of common stock on fully diluted equity 10.00%                
Number of warrants exercised (in shares)     27,617,539            
Dollar Warrants                  
DEBT                  
Warrants issued to lenders (in shares) 13,879,630                
Exercise price of warrants (in dollars per share) $ 1.00                
Percentage of common stock on fully diluted equity 5.00%                
Number of warrants exercised (in shares)     3,917,322            
Penny & Dollar Warrants                  
DEBT                  
Proceeds from exercise of warrants     $ 4,200            
First Amendment Term Loan                  
DEBT                  
Fees paid to lenders and the allocated value of the common stock warrants   $ 3,500              
Fifth Amendment Term Loan                  
DEBT                  
Fees paid to lenders and the allocated value of the common stock warrants $ 16,000                
Term Loans | Loans Payable                  
DEBT                  
Loan amount                 $ 146,000
Interest rate                 11.50%
Debt instrument, covenant, repayments of debt, minimum           $ 40,000      
Prepayment incremental amount                 $ 5,000
Prepayment fees after 2nd anniversary                 2.00%
Principal payments on long-term debt     139,400 6,600          
Payments of prepayment fees associated with early extinguishment of long-term debt     74,500            
Loss on extinguishment of debt     6,300            
Prepayment fees     1,300            
Unamortized discount, derecognized     $ 5,000            
Term Loans | Loans Payable | Related Party                  
DEBT                  
Long-term debt, held by related parties       $ 12,900          
Term Loan, Optional Prepayment | Loans Payable                  
DEBT                  
Prepayment fee percentage, outstanding principal                 85.00%
Delayed Draw Term Loan                  
DEBT                  
Allocated fair value of equity included in the issuance of loan             $ 2,900