XML 63 R53.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt - Additional Information (Details) - USD ($)
3 Months Ended
May 31, 2024
Dec. 29, 2023
May 08, 2023
Feb. 15, 2023
May 27, 2022
Jun. 30, 2024
Apr. 18, 2024
Dec. 31, 2023
Jun. 15, 2023
Feb. 09, 2022
Line of Credit Facility [Line Items]                    
Common stock, par value (in dollars per share)           $ 0.001   $ 0.001    
Exercise price of warrant shares $ 0.9095 $ 1.84                
Issuance of warrants           $ 6,591,000        
Percent of closing price             85.00%      
Debt obligations           15,674,000   $ 7,308,000    
Minimum EBITDA for the fiscal quarter ending March 31, 2023       $ 1,000,000            
Minimum EBITDA for the fiscal quarter ending June 30, 2023       $ 1            
EdgeCo Warrant Agreement                    
Line of Credit Facility [Line Items]                    
Shares subscribed by warrant (in shares)   6,100,000                
Second EdgeCo Warrant Agreement                    
Line of Credit Facility [Line Items]                    
Shares subscribed by warrant (in shares) 6,100,000 12,200,000                
Leverage Ratio Exceeds 2.5                    
Line of Credit Facility [Line Items]                    
Commitment fee percentage on unused capacity       0.40%            
EdgeCo Loan Agreement | EdgeCo Warrant                    
Line of Credit Facility [Line Items]                    
Issuance of warrants   $ 7,200,000                
EdgeCo Loan Agreement | Secured Debt                    
Line of Credit Facility [Line Items]                    
Term of loan agreement   3 years                
Principal amount of loan   $ 15,000,000                
Interest rate   13.00%                
Common stock, par value (in dollars per share)   $ 0.001                
Debt obligations           15,700,000   7,300,000    
Unamortized debt discount           (13,600,000)   (7,500,000)    
Unamortized issuance costs           $ (700,000)   $ (200,000)    
EdgeCo Loan Agreement | Maximum | Secured Debt                    
Line of Credit Facility [Line Items]                    
Preemptive right of refusal for additional debt (up to)   $ 15,000,000                
Termination ownership threshold for preemptive first right of refusal   4.90%                
Second Amendment to Credit Agreement | Line of Credit                    
Line of Credit Facility [Line Items]                    
Maximum leverage ratio through September 30, 2023       250.00%            
Minimum fixed charge coverage ratio until December 31, 2023       125.00%            
Minimum required liquidity, fiscal quarter ending March 31, 2023       $ 30,000,000            
Minimum required liquidity, fiscal quarter ending June 30, 2023 and September 30, 2023       35,000,000            
Minimum required liquidity, any time until September 30, 2023       $ 20,000,000            
Leverage ratio (in excess of)       250.00%            
Second Amendment to Credit Agreement | Adjusted Term SOFR Rate | Line of Credit | Leverage Ratio Exceeds 2.5                    
Line of Credit Facility [Line Items]                    
Margins for borrowings       4.00%            
Second Amendment to Credit Agreement | Prime Rate | Line of Credit | Leverage Ratio Exceeds 2.5                    
Line of Credit Facility [Line Items]                    
Margins for borrowings       3.00%            
Third Amendment to Credit Agreement | Line of Credit                    
Line of Credit Facility [Line Items]                    
Minimum EBITDA for the fiscal quarter ending March 31, 2023     $ 1,000,000              
Leverage ratio (in excess of)     250.00%              
Borrowing base decrease through June 30, 2023     $ 5,000,000              
Additional borrowing base decrease after June 30, 2023     $ 5,000,000              
Third Amendment to Credit Agreement | Adjusted Term SOFR Rate | Line of Credit | Leverage Ratio Exceeds 2.5                    
Line of Credit Facility [Line Items]                    
Margins for borrowings     4.50%              
Third Amendment to Credit Agreement | Prime Rate | Line of Credit | Leverage Ratio Exceeds 2.5                    
Line of Credit Facility [Line Items]                    
Margins for borrowings     3.50%              
Second EdgeCo Loan Agreement | Second EdgeCo Warrant Agreement                    
Line of Credit Facility [Line Items]                    
Issuance of warrants $ 6,600,000                  
Second EdgeCo Loan Agreement | Secured Debt                    
Line of Credit Facility [Line Items]                    
Term of loan agreement 3 years                  
Principal amount of loan $ 15,000,000                  
Interest rate 13.00%                  
Common stock, par value (in dollars per share) $ 0.001                  
Second EdgeCo Loan Agreement | Maximum | Secured Debt                    
Line of Credit Facility [Line Items]                    
Preemptive right of refusal for additional debt (up to) $ 15,000,000                  
JPMorgan Credit Facility | Letter of Credit                    
Line of Credit Facility [Line Items]                    
Maximum borrowing amount                   $ 15,000,000.0
Revolving Credit Agreement                    
Line of Credit Facility [Line Items]                    
Maximum borrowing amount         $ 30,000,000.0          
Revolving Credit Agreement | Third Amendment to Credit Agreement | Line of Credit                    
Line of Credit Facility [Line Items]                    
Maximum borrowing amount                 $ 25,000,000  
Revolving Credit Agreement | JPMorgan Credit Facility                    
Line of Credit Facility [Line Items]                    
Maximum borrowing amount                   30,000,000.0
Credit facility, current borrowing capacity                   $ 10,000,000.0
Amendment to Credit Agreement                    
Line of Credit Facility [Line Items]                    
Maximum permitted leverage ratio through September 30, 2022         3.00          
Maximum permitted leverage ratio through September 30, 2023         2.50          
Maximum permitted leverage ratio after September 30 2023         2.00          
Minimum permitted fixed charge coverage ratio         1.25          
Amendment to Credit Agreement | Minimum                    
Line of Credit Facility [Line Items]                    
Commitment fee percentage on unused capacity         0.25%          
Amendment to Credit Agreement | Maximum                    
Line of Credit Facility [Line Items]                    
Commitment fee percentage on unused capacity         0.35%          
Amendment to Credit Agreement | Adjusted Term SOFR Rate | Minimum                    
Line of Credit Facility [Line Items]                    
Margins for borrowings         3.00%          
Amendment to Credit Agreement | Adjusted Term SOFR Rate | Maximum                    
Line of Credit Facility [Line Items]                    
Margins for borrowings         3.50%          
Amendment to Credit Agreement | Prime Rate | Minimum                    
Line of Credit Facility [Line Items]                    
Margins for borrowings         2.00%          
Amendment to Credit Agreement | Prime Rate | Maximum                    
Line of Credit Facility [Line Items]                    
Margins for borrowings         2.50%          
Amendment to Credit Agreement | Letter of Credit | Minimum                    
Line of Credit Facility [Line Items]                    
Commitment fee percentage         3.00%          
Amendment to Credit Agreement | Letter of Credit | Maximum                    
Line of Credit Facility [Line Items]                    
Commitment fee percentage         3.50%          
Amendment to Credit Agreement | Term Loan                    
Line of Credit Facility [Line Items]                    
Maximum borrowing amount         $ 25,000,000.0