XML 80 R69.htm IDEA: XBRL DOCUMENT v3.25.3
DEBT OBLIGATIONS - Narrative (Details)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Aug. 18, 2025
USD ($)
Aug. 21, 2024
USD ($)
$ / shares
shares
Jun. 17, 2024
USD ($)
Jan. 01, 2024
USD ($)
Jun. 30, 2025
USD ($)
Sep. 30, 2025
USD ($)
instrument
$ / shares
shares
Sep. 30, 2024
USD ($)
shares
Mar. 31, 2024
USD ($)
$ / shares
shares
Sep. 30, 2025
USD ($)
instrument
$ / shares
shares
Sep. 30, 2024
USD ($)
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Aug. 15, 2025
USD ($)
Apr. 26, 2024
USD ($)
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Mar. 31, 2021
USD ($)
$ / shares
shares
Debt Instrument [Line Items]                                  
Warrants outstanding (in shares) | shares           18,581,679 14,695,691   18,581,679 14,695,691 14,615,703       15,309,547    
Interest expense, debt           $ 3,361,000 $ 2,139,000   $ 12,662,000 $ 9,461,000              
Amortization of debt discount and issue cost           772,000 393,000   2,973,000 1,914,000              
Value of puttable warrants           0     0   $ 64,188,000            
Debt instrument, unamortized discount and debt issuance costs           56,000     56,000   69,484,000            
Debt issuance costs incurred           9,600,000     9,600,000                
Repayments of long-term debt                 140,000,000 57,322,000              
Payment for debt prepayment premium                 36,107,000 0              
Loss on debt extinguishment           107,656,000 0   107,656,000 0              
Warrants and rights outstanding                     $ 64,188,000            
Issuance of common stock               $ 5,531,000                  
Change in fair value of puttable warrants issued with debt           255,000 1,635,000   1,172,000 1,635,000              
Share price (in dollars per share) | $ / shares                     $ 22.34            
2029 Senior Secured Term Loan Warrants                                  
Debt Instrument [Line Items]                                  
Warrants and rights outstanding                         $ 65,400,000        
Senior secured term loans | Prior Loan Agreement                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount                                 $ 110,300,000
Debt instrument, interest rate, effective percentage                                 14.50%
Debt discount                           $ 500,000      
Repayments of principal     $ 57,300,000                            
Repayments of interest     $ 400,000                            
Interest expense, debt                   4,800,000              
Amortization of debt discount and issue cost                   1,300,000              
Senior secured term loans | Prior Loan Agreement | Prior Loan Agreement Warrants                                  
Debt Instrument [Line Items]                                  
Warrants outstanding (in shares) | shares                           662,338     162,338
Exercise price of warrants (in dollars per share) | $ / shares                                 $ 14.50
Senior secured term loans | 2029 Senior Secured Term Loan                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount   $ 100,000,000     $ 40,000,000 0     0   $ 100,000,000.0            
Debt instrument, interest rate, effective percentage   52.60%     17.00%                        
Repayments of principal $ 140,000,000                                
Repayments of interest 2,500,000                                
Interest expense, debt           3,100,000 1,800,000   11,900,000 1,800,000              
Amortization of debt discount and issue cost           $ 700,000 300,000   $ 2,800,000 300,000              
Long-term debt, term   5 years                              
Debt instrument, interest rate, stated percentage   12.90%     12.90% 12.90%     12.90%                
Proceeds from issuance of long-term debt   $ 95,000,000     $ 36,900,000                        
Debt instrument, increase limit   100,000,000                              
Debt instrument, unamortized discount and debt issuance costs 71,600,000 $ 5,800,000                              
Debt issuance costs incurred         $ 3,000,000.0                        
Repayments of long-term debt 178,400,000                                
Payment for debt prepayment premium 36,000,000                                
Loss on debt extinguishment 107,700,000                                
Legal expenses $ 100,000                                
Senior secured term loans | 2029 Senior Secured Term Loan | 2029 Senior Secured Term Loan Warrants                                  
Debt Instrument [Line Items]                                  
Number of securities called by warrants (in shares) | shares   3,795,564                              
Publicly traded float threshold for qualified IPO   $ 500,000,000                              
Offering proceeds threshold for qualified IPO   250,000,000                              
Value of puttable warrants   $ 59,500,000                 $ 64,200,000            
Senior secured term loans | 2029 Senior Secured Term Loan | 2029 Senior Secured Term Loan Warrants - Group 1                                  
Debt Instrument [Line Items]                                  
Exercise price of warrants (in dollars per share) | $ / shares   $ 7.15                              
Number of securities called by warrants (in shares) | shares   2,277,338                              
Senior secured term loans | 2029 Senior Secured Term Loan | 2029 Senior Secured Term Loan Warrants - Group 2                                  
Debt Instrument [Line Items]                                  
Exercise price of warrants (in dollars per share) | $ / shares   $ 8.55                              
Number of securities called by warrants (in shares) | shares   1,518,226                              
Convertible loans                                  
Debt Instrument [Line Items]                                  
Debt instrument, interest rate, stated percentage           9.50%     9.50%                
Convertible loans | Convertible Loans                                  
Debt Instrument [Line Items]                                  
Interest expense, debt           $ 200,000 400,000   $ 600,000 2,800,000              
Amortization of debt discount and issue cost           $ 100,000 100,000   $ 100,000 300,000              
Convertible loans | Convertible Promissory Notes                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount                               $ 56,200,000  
Long-term debt, term                               3 years  
Debt instrument, interest rate, stated percentage                               10.00%  
Debt instrument, convertible, conversion price (in dollars per share) | $ / shares           $ 16   $ 18.00 $ 16   $ 18.00         $ 18.00  
Debt conversion, converted instrument, amount               $ 5,800,000     $ 50,400,000            
Debt conversion, converted instrument, shares issued (in shares) | shares               322,222     2,797,222            
Warrant modifications               $ 200,000                  
Issuance of common stock (in shares) | shares               5,557                  
Issuance of common stock               $ 100,000                  
Payment for debt inducement fee               $ 100,000                  
Convertible loans | Convertible Promissory Notes | Convertible Promissory Note Warrants                                  
Debt Instrument [Line Items]                                  
Warrants outstanding (in shares) | shares                               100,000  
Exercise price of warrants (in dollars per share) | $ / shares                               $ 18.00  
Warrants and rights outstanding                               $ 200,000  
Convertible loans | Convertible Loan                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount                       $ 5,000,000.0          
Long-term debt, term                       5 years          
Debt instrument, interest rate, stated percentage                       9.50%          
Debt instrument, convertible, conversion price (in dollars per share) | $ / shares                       $ 16.00          
Beneficial conversion feature, percentage                       75.00%          
Beneficial conversion feature intrinsic value                       $ 400,000          
Increase in additional paid in capital from beneficial conversion feature       $ 100,000                          
Convertible loans | Convertible Loan | Convertible Loan Warrants                                  
Debt Instrument [Line Items]                                  
Warrants outstanding (in shares) | shares                       1,807,847          
Change in fair value of puttable warrants issued with debt                       $ 600,000          
Notes payable                                  
Debt Instrument [Line Items]                                  
Debt instrument, interest rate, stated percentage           8.00%     8.00%                
Notes payable | Promissory Note                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount                             $ 1,500,000    
Interest expense, debt           $ 0 0   $ 100,000 100,000              
Long-term debt, term                             3 years    
Debt instrument, interest rate, stated percentage                             8.00%    
Share price (in dollars per share) | $ / shares                             $ 20.50    
Notes payable | Promissory Note | Promissory Note Warrants                                  
Debt Instrument [Line Items]                                  
Warrants outstanding (in shares) | shares                             7,408    
Exercise price of warrants (in dollars per share) | $ / shares                             $ 20.50    
Line of Credit | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Interest expense, debt           0 0   0 0              
Long-term line of credit           $ 0     $ 0   $ 0            
Line of Credit | Unsecured Revolving Lines Of Credit - MIAX Futures | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Debt instrument, interest rate, effective percentage           7.00%     7.00%   7.25%            
Number of debt instruments held | instrument           2     2                
Debt instrument, basis spread on variable rate                 0.25%                
Commitment fee percentage                 0.40%                
Line of Credit | Unsecured Revolving Lines Of Credit - MIAX Futures, Instrument One | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Line of credit facility, maximum borrowing capacity           $ 6,000,000.0     $ 6,000,000.0                
Line of Credit | Unsecured Revolving Lines Of Credit - MIAX Futures, Instrument Two | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Line of credit facility, maximum borrowing capacity           $ 4,000,000.0     $ 4,000,000.0                
Line of Credit | Secured Line Of Credit - MIAX Futures | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Debt instrument, interest rate, effective percentage           7.25%     7.25%   7.50%            
Line of credit facility, maximum borrowing capacity           $ 40,000,000     $ 40,000,000                
Commitment fee percentage                 0.25%                
Line of Credit | Unsecured Revolving Line Of Credit - Dorman Trading | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Interest expense, debt           0 $ 0   $ 0 $ 0              
Line of credit facility, maximum borrowing capacity           10,000,000.0     $ 10,000,000.0                
Debt instrument, basis spread on variable rate                 3.00%                
Long-term line of credit           $ 0     $ 0   $ 0