XML 82 R71.htm IDEA: XBRL DOCUMENT v3.25.1
Mezzanine Equity (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 26, 2025
Mar. 24, 2025
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Preferred Stock, Dividend Payment Terms     The Series F Preferred Stockholder is entitled to receive, on a cumulative basis, whether or not authorized or declared, dividends on each share of Series F Preferred Stock at a rate per annum equal to 12%, on the amount equal to the sum of (a) the Stated Value plus (b) all accrued and unpaid dividends on such share of Series F Preferred Stock (including dividends accrued and unpaid on previously unpaid dividends). Dividends are payable to the Series F Preferred Stockholder in cash on March 1, June 1, September 1, and December 1 of each calendar year, beginning on June 1, 2025. Alternatively, according to the Series F Certificate of Designation, the Company may elect to pay the dividends entirely or partially in shares of Common Stock. Additionally, the Series F Certificate of Designation states that six months after the anniversary date of the maturity of the Company’s Amended & Restated Credit Agreement the dividend rate will increase to 25%.      
Preferred Stock, Convertible, Terms     The Series F Preferred Stockholder may convert all or a portion its shares of Series F Preferred Stock into shares of Common Stock at any time and from time to time. The initial conversion rate for the Series F Preferred Stock is 202.0202 shares of Common Stock per share of Series F Preferred Stock (the “Standard Conversion”), which is subject to certain adjustments as described in the Series F Certificate of Designation. The Series F Preferred Stockholder may also convert all or a portion of its shares of Series F Preferred Stock using an Alternative Conversion Rate (as defined in the Series F Certificate of Designation) in lieu of the Standard Conversion, subject to an Alternative Conversion Cap (as defined in the Series F Certificate of Designation) for each quarter.      
Conversion of shares       1,000    
Conversion of shares, common stock       252,000    
Preferred stock, redemption terms     With respect to the Standard Conversion or a redemption of the Series F Preferred Stock, the Series F Preferred Stockholder will be entitled to receive an additional payment (the “Additional Payment”) in an amount equal to $      
Payments for Repurchase of Preferred Stock and Preference Stock     $ 19,900      
Liabilities fair value on mezzanine equity $ 188,281     $ 188,281  
Series F Preferred Stock Embedded Derivatives [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Embedded derivatives 19,200   19,400 19,200    
Liabilities fair value on mezzanine equity   $ 98,800        
Proceeds from mezzanine equity   41,500        
Issuance costs as reduction to allocated proceeds   8,100        
Series F Preferred Stock Warrants [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Embedded derivatives 22,100   $ 22,100 22,100    
Series F Preferred Stock [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Mezzanine equity redemption equity 188,300     188,300    
Mezzanine equity deemed dividend 90,200          
Series F Preferred Stock [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Preferred stock, redemption terms     Additionally, the Series F Certificate of Designation specifies that upon the completion of certain equity issuances resulting in proceeds to the Company, or certain dividends or distributions declared or made, prepayments of indebtedness made, or investments acquired, owned or made pursuant to its Amended & Restated Credit Agreement, the Company would pay the Series F Preferred Stockholder all or a portion of a cash sweep amount equal to 25% of the net proceeds from such financing or of the amount of such dividend, distribution, prepayment or investment, as applicable, in redemption of a number of shares of Series F Preferred Stock at a price per share equal to the result of (A) (i) an amount equal to 106.25% plus 6.25% on each one year anniversary of the Series F Preferred Closing Date (the “Repayment Multiplier”) multiplied by (ii) the Stated Value of such shares of Series F Preferred Stock, plus (B) accrued and unpaid dividends on such shares.      
Embedded derivatives $ 19,219     $ 19,219
Securities Purchase Agreement [Member] | Series F Preferred Stock [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Purchase of stock value   $ 139,100 $ 148,300      
Purchase of stock, shares     148,250,000,000      
Purchase of stock price per share     $ 1,000