XML 88 R61.htm IDEA: XBRL DOCUMENT v3.24.3
Long-Term Debt - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Nov. 01, 2023
USD ($)
Nov. 03, 2020
USD ($)
noteholder
shares
Jul. 15, 2019
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
Sep. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2023
USD ($)
May 15, 2023
USD ($)
Jun. 30, 2024
USD ($)
Dec. 31, 2023
USD ($)
Feb. 28, 2023
USD ($)
May 15, 2022
quarterlyInstallment
Dec. 31, 2020
USD ($)
transaction
Debt Instrument [Line Items]                            
Warrants issued (in shares) | shares     2,000,000                      
Warrant exercise price (in dollars per share) | $ / shares     $ 0.001                      
Net proceeds from issuance of initial notes, warrants and first offer rights     $ 66,082                      
Total outstanding notes       $ 45,000     $ 45,000              
Consent fee payment             0 $ 1,027            
Loss on extinguishment of debt       $ 0 $ 0   0 (353)            
Amortization of debt issuance costs and discounts             $ 8,015 174            
Senior notes                            
Debt Instrument [Line Items]                            
Proceeds from issuance of debt   $ 4,000                        
Payments of loan costs   $ 220                        
Senior secured notes due 2025                            
Debt Instrument [Line Items]                            
Interest rate     12.50%                      
Principal amount $ 36,014                          
Warrants issued to purchase common stock (in shares) | shares   143,000                        
Redemption percentage of debt under change of control provisions             101.00%              
Amortization of debt issuance costs and discounts         3     11            
Senior secured notes due 2025 | Put Option                            
Debt Instrument [Line Items]                            
Derivative liability, noncurrent                   $ 0        
Gain (loss) on derivative instruments, net, pretax         0     (45)            
Senior secured notes due 2025 | Maximum                            
Debt Instrument [Line Items]                            
Elective redemption percentage of debt             112.50%              
Senior secured notes due 2025 | Minimum                            
Debt Instrument [Line Items]                            
Elective redemption percentage of debt     101.56%                      
Senior secured notes due 2025 | Senior notes                            
Debt Instrument [Line Items]                            
Interest rate     12.50%                      
Principal amount     $ 70,000                      
Retirement of debt   $ 22,500       $ 5,647                
Total outstanding notes   70,000     $ 38,975     38,975           $ 51,500
Proceeds from issuance of debt   $ 4,000                        
Number of noteholders | noteholder   2                        
Number of transactions | transaction                           2
Premium on early retirement of debt   $ 2,250         $ 2,250              
Repurchase price percentage   112.50%                        
Consent fee payment                 $ 2,700          
Number of quarterly installments | quarterlyInstallment                         4  
Fee amount                       $ 675    
Loss on extinguishment of debt           $ (353)                
Periodic payment, principal               $ 6,878            
Senior secured notes due 2025 | Senior notes | Maximum                            
Debt Instrument [Line Items]                            
Principal amount     $ 100,000                      
Percentage of cash proceeds   30.00%                        
13.5% Senior Secured Notes due November 1, 2028                            
Debt Instrument [Line Items]                            
Interest rate       13.50%     13.50%              
Amortization of debt discount (premium)       $ 1,254     $ 3,765              
13.5% Senior Secured Notes due November 1, 2028 | Senior notes                            
Debt Instrument [Line Items]                            
Interest rate 13.50%                          
Principal amount $ 45,000                          
Repurchase price percentage 108.50%                          
Fee amount       2,000     2,000              
Proceeds from issuance of long-term debt $ 4,326                          
Unamortized discount, including exit fee       13,900     13,900       $ 17,665      
13.5% 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%                          
Debt instrument, redemption price, basis points above treasury rate 1.00%                          
13.5% Senior Secured Notes due November 1, 2028 | Senior notes | Redemption Scenario 2                            
Debt Instrument [Line Items]                            
Repurchase price percentage 108.50%                          
Royalty Obligations                            
Debt Instrument [Line Items]                            
Royalty obligation, term 8 years                          
Amortization of debt discount (premium)       1,359     4,075              
Royalty Obligations | Maximum                            
Debt Instrument [Line Items]                            
Royalty obligation, percent of net sales 2.00%                          
Royalty Obligations | Minimum                            
Debt Instrument [Line Items]                            
Royalty obligation, percent of net sales 1.00%                          
Royalty Obligations | Senior notes                            
Debt Instrument [Line Items]                            
Fair value $ 13,856     13,856     13,856              
Unamortized discount (premium), net 1,125     13,856     13,856              
Debt instrument, exit fee 2,000                          
Debt issuance costs, net 3,517                          
Unamortized deferred debt issuance cost and deferred debt discounts 20,498                          
Royalty Obligations | Unsecured Debt                            
Debt Instrument [Line Items]                            
Total outstanding notes       18,835     18,835       14,761      
Unamortized discount, including exit fee       $ 38,091     $ 38,091       $ 42,165      
ABL Facility                            
Debt Instrument [Line Items]                            
Line of credit facility, accordion feature, net revenue threshold 100                          
Line of credit facility, accordion feature, increase limit $ 10