XML 62 R52.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Term loan debt (Details)
$ / shares in Units, $ in Thousands, shares in Millions
3 Months Ended
Mar. 15, 2024
USD ($)
tranche
$ / shares
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
Line of Credit Facility [Line Items]      
Interest expense   $ 4,856 $ 4,270
The Warrants      
Line of Credit Facility [Line Items]      
Exercise price of warrants (in dollars per share) | $ / shares $ 1.45 $ 1.45  
Number of securities called by warrants (in shares) | shares   2.6  
Warrants and rights outstanding, contractual term (in years) 7 years 7 years  
Relative fair value allocated to the initial warrants $ 2,700    
The Warrants | Expected Dividend Rate      
Line of Credit Facility [Line Items]      
Warrants and rights outstanding, measurement input 0    
The Warrants | Expected Volatility      
Line of Credit Facility [Line Items]      
Warrants and rights outstanding, measurement input 0.811    
The Warrants | Risk Free Interest Rate      
Line of Credit Facility [Line Items]      
Warrants and rights outstanding, measurement input 0.043    
Secured Debt | Line of Credit      
Line of Credit Facility [Line Items]      
Minimum cash coverage as a percentage of outstanding principal 40.00%    
Percentage of aggregate original principal 5.00%    
Secured Debt | Term Loan Facility | Line of Credit      
Line of Credit Facility [Line Items]      
Maximum borrowing capacity $ 175,000    
Number of tranches | tranche 4    
Proceeds from long-term lines of credit $ 75,000    
Debt issuance costs, gross 3,500    
Debt issuance costs, net 2,700    
Original issue discount $ 800    
Discount percentage 1.00%    
Effective interest rate 15.70%    
Interest expense $ 500    
Secured Debt | Term Loan Facility | Line of Credit | Prime Rate      
Line of Credit Facility [Line Items]      
Variable rate 1.45%    
Secured Debt | Term Loan Facility | Line of Credit | Prime Floor Rate      
Line of Credit Facility [Line Items]      
Variable rate 9.95%    
Secured Debt | Term Loan Facility | Line of Credit | Paid In Kind      
Line of Credit Facility [Line Items]      
PIK interest 2.45%    
Secured Debt | Term Loan Facility Tranche Two | Line of Credit      
Line of Credit Facility [Line Items]      
Maximum borrowing capacity $ 25,000    
Secured Debt | Term Loan Facility Tranche Three | Line of Credit      
Line of Credit Facility [Line Items]      
Maximum borrowing capacity 25,000    
Secured Debt | Term Loan Facility Tranche Four | Line of Credit      
Line of Credit Facility [Line Items]      
Maximum borrowing capacity $ 50,000