XML 98 R74.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-Term Debt - Narrative (Details)
1 Months Ended 10 Months Ended 12 Months Ended
Nov. 01, 2023
USD ($)
Nov. 03, 2020
USD ($)
Jul. 15, 2019
USD ($)
$ / shares
shares
Feb. 28, 2023
USD ($)
Feb. 28, 2023
USD ($)
Dec. 31, 2023
USD ($)
payment
$ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
Dec. 16, 2022
USD ($)
notice
Nov. 04, 2022
USD ($)
May 13, 2022
USD ($)
Aug. 06, 2021
USD ($)
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]                        
Warrants issued (in shares) | shares     2,000,000                  
Exercise price of warrants (in usd per share) | $ / shares     $ 0.001                  
Net proceeds from issuance of initial notes, warrants and first offer rights     $ 66,082,000                  
Retirement of debt           $ 51,529,000 $ 0          
Long-term debt           45,000,000            
Proceeds from issuance of debt           31,144,000 0          
Premium on early retirement of debt           2,250,000            
Consent fee payment           2,102,000 2,025,000          
Number of redemption notices | notice               2        
Loss on the extinguishment of debt           $ 1,382,000 0          
Number of payments made | payment           3            
Amortization of debt issuance costs and discounts           $ 1,972,000 215,000          
Royalty payment term 8 years                      
Royalty payments, fair value, allocated           (13,856,000)            
Royalty obligations           $ 56,926,000            
Royalty liability interest rate           9.68%            
Unamortized discount           $ 42,165,000            
Maximum                        
Debt Instrument [Line Items]                        
Royalty interest percent interest 2.00%                      
Maximum | Marathon Pangolin Royalty LLC                        
Debt Instrument [Line Items]                        
Percentage of cash proceeds           30.00%            
Minimum                        
Debt Instrument [Line Items]                        
Royalty interest percent interest 1.00%                      
Senior Notes                        
Debt Instrument [Line Items]                        
Proceeds from issuance of debt   $ 4,000,000                    
Premium on early retirement of debt   2,250,000                    
Payments of loan costs   220,000                    
Senior Notes | US Treasury (UST) Interest Rate | Redemption Scenario 1                        
Debt Instrument [Line Items]                        
Debt instrument, redemption price, basis points above treasury rate 1.00%                      
Senior Secured Notes Due 2025                        
Debt Instrument [Line Items]                        
Interest rate     12.50%                  
Principal amount     $ 70,000                  
Warrants issued to purchase common stock (in shares) | shares           143,000            
Additional borrowing capacity                     $ 30,000  
Debt instrument, amount redeemed               $ 1,882,000 $ 3,765,000      
Senior Secured Notes Due 2025 | Put Option                        
Debt Instrument [Line Items]                        
Fair value           $ 0 45,000          
Senior Secured Notes Due 2025 | Maximum                        
Debt Instrument [Line Items]                        
Principal amount     $ 100,000                  
Senior Secured Notes Due 2025 | Senior Notes                        
Debt Instrument [Line Items]                        
Interest rate     12.50%     12.50%            
Retirement of debt   22,500,000                    
Long-term debt   $ 70,000,000                   $ 51,500,000
Repurchase price percentage           112.50%            
Additional borrowing capacity                   $ 30,000    
Consent fee payment       $ 675,000 $ 2,700,000              
Redemption percentage of debt under change of control provisions     101.00%                  
Loss on the extinguishment of debt           $ 353,000            
Repayments of long-term debt           11,463,000            
Amortization of debt issuance costs and discounts           13,000 16,000          
Unamortized deferred debt issuance cost and deferred debt discounts           0 27,000          
Extinguishment of debt, amount $ 36,014,000                      
Senior Secured Notes Due 2025 | Senior Notes | Maximum                        
Debt Instrument [Line Items]                        
Elective redemption percentage of debt     112.50%                  
Senior Secured Notes Due 2025 | Senior Notes | Minimum                        
Debt Instrument [Line Items]                        
Elective redemption percentage of debt     101.56%                  
Thirteen Point Five, Senior Secured Notes due November 1, 2028                        
Debt Instrument [Line Items]                        
Unamortized deferred debt issuance cost and deferred debt discounts           1,125,000            
Debt issuance costs gross           3,517,000            
Unamortized discount, including Exit Fee           20,498,000            
Amortization of debt discount (premium)           905,000            
Thirteen Point Five, Senior Secured Notes due November 1, 2028 | Senior Notes                        
Debt Instrument [Line Items]                        
Interest rate 13.50%                      
Principal amount $ 45,000,000                      
Long-term debt           45,000,000 51,500,000          
Proceeds from issuance of debt $ 4,326,000                      
Repurchase price percentage 108.50%                      
Debt instrument, exit fee           2,000,000            
Unamortized discount, including Exit Fee           17,665,000 $ 27,000          
Amortization of debt discount (premium)           $ 833,000            
Thirteen Point Five, Senior Secured Notes due November 1, 2028 | Senior Notes | Redemption Scenario 1                        
Debt Instrument [Line Items]                        
Repurchase price percentage 100.00%                      
Debt instrument, redemption price, percentage of principal amount redeemed 1.00%                      
Thirteen Point Five, Senior Secured Notes due November 1, 2028 | Senior Notes | Redemption Scenario 2                        
Debt Instrument [Line Items]                        
Repurchase price percentage 108.50%                      
Senior Secured Notes Due 2025 - First Additional Offering                        
Debt Instrument [Line Items]                        
Warrants issued (in shares) | shares           1,714,429            
Exercise price of warrants (in usd per share) | $ / shares           $ 4.25 $ 5.38          
Senior Secured Notes Due 2025 - First Additional Offering | Maximum                        
Debt Instrument [Line Items]                        
Warrants issued (in shares) | shares           2,143,000            
Senior Secured Notes Due 2025 - First Additional Offering | Senior Notes                        
Debt Instrument [Line Items]                        
Loss on the extinguishment of debt $ 1,029,000                      
ABL Facility                        
Debt Instrument [Line Items]                        
Line of credit facility, accordion feature, net revenue threshold 100,000                      
Line of credit facility, accordion feature, increase limit $ 10,000