XML 133 R76.htm IDEA: XBRL DOCUMENT v3.25.4
DEBT - LGSA Narrative (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Mar. 31, 2023
Jul. 31, 2022
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Feb. 29, 2024
Dec. 31, 2022
Oct. 31, 2022
Dec. 31, 2021
Dec. 01, 2021
DEBT                    
Principal payments on long-term debt     $ 0 $ 139,401 $ 6,599          
Payments of prepayment fees associated with early extinguishment of long-term debt     0 1,261 0          
Loss on extinguishment of debt     $ 0 $ 6,300 $ 0          
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)     $ 0.21       $ 0.01 $ 1.93    
Warrant exercise (in shares)     0 0 2,740,587          
Proceeds from exercise of warrants     $ 0 $ 0 $ 27          
Penny & Dollar Warrants                    
DEBT                    
Warrant exercise (in shares)     5,445,316 31,534,861            
Proceeds from exercise of warrants     $ 5,300 $ 4,200            
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)     141,726 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)     5,303,590 3,917,322            
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 (as percent)                   11.50%
Debt instrument, covenant, repayments of debt, minimum           $ 40,000        
Prepayment incremental amount                   $ 5,000
Prepayment fees after 2nd anniversary (as percent)                   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 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