XML 107 R79.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt - Narrative (Details)
$ / shares in Units, $ in Thousands
10 Months Ended 12 Months Ended
Nov. 01, 2023
USD ($)
Nov. 03, 2020
USD ($)
Jul. 15, 2019
USD ($)
$ / shares
shares
Feb. 28, 2023
USD ($)
Dec. 31, 2024
USD ($)
instrument
shares
Dec. 31, 2023
USD ($)
payment
shares
Dec. 31, 2020
USD ($)
transaction
Jun. 30, 2023
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          
Retirement of debt         $ 23 $ 51,529    
Total outstanding notes         45,000      
Proceeds from issuance of debt         0 31,144    
Consent fee payment         0 2,102    
Loss on the extinguishment of debt         0 $ 1,382    
Number of payments made | payment           3    
Amortization of debt issuance costs and discounts         $ 10,714 $ 1,972    
Royalty payment term 8 years              
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            
Premium on early retirement of debt   2,250            
Payments of loan costs   220            
Senior Notes | 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          
Warrants issued (in shares) | shares         1,683,784 1,714,429    
Warrants issued to purchase common stock (in shares) | shares           143,000    
Senior Secured Notes Due 2025 | Put Option                
Debt Instrument [Line Items]                
Fair value           $ 45   $ 0
Senior Secured Notes Due 2025 | Maximum                
Debt Instrument [Line Items]                
Principal amount     $ 100          
Senior Secured Notes Due 2025 | Senior Notes                
Debt Instrument [Line Items]                
Interest rate     12.50%   12.50%      
Retirement of debt   22,500       $ 5,647    
Total outstanding notes   $ 70,000         $ 51,500  
Number of transactions that reduced debt balance | transaction             2  
Premium on early retirement of debt             $ 2,250  
Repurchase price percentage         112.50%      
Consent fee payment       $ 2,700        
Number of periodic payments | payment           4    
Debt instrument, fee amount       $ 675        
Redemption percentage of debt under change of control provisions     101.00%          
Loss on the extinguishment of debt           $ 353    
Repayments of long-term debt           11,463    
Amortization of debt issuance costs and discounts           13    
Extinguishment of debt, amount $ 36,014              
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%          
Senior Secured Notes, 13.5% due November 1, 2028                
Debt Instrument [Line Items]                
Amortization of debt discount         $ 5,019 833    
Senior Secured Notes, 13.5% due November 1, 2028 | Senior Notes                
Debt Instrument [Line Items]                
Interest rate 13.50%              
Principal amount $ 45,000              
Total outstanding notes         $ 45,000 45,000    
Proceeds from issuance of debt $ 4,326              
Repurchase price percentage 108.50%              
Effective annual interest rate 0.56%              
Number of equity instruments | instrument         2      
Unamortized discount         $ 12,646 17,665    
Senior Secured Notes, 13.5% 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%              
Senior Secured Notes, 13.5% due November 1, 2028 | Senior Notes | Redemption Scenario 2                
Debt Instrument [Line Items]                
Repurchase price percentage 108.50%              
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              
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    
Royalty Right Agreements                
Debt Instrument [Line Items]                
Amortization of debt discount         5,459 905    
Royalty Obligations | Senior Notes                
Debt Instrument [Line Items]                
Fair value 13,856              
Debt instrument, exit fee 2,000              
Long-term debt, gross         56,926      
Unamortized discount         13,856      
Unamortized discount, net 1,125              
Unamortized deferred debt issuance cost and deferred debt discounts 20,498              
Debt issuance costs gross $ 3,517              
Royalty Obligations | Unsecured Debt                
Debt Instrument [Line Items]                
Unamortized discount         $ 36,706 $ 42,165