XML 65 R56.htm IDEA: XBRL DOCUMENT v3.22.2.2
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
3 Months Ended 9 Months Ended
Feb. 02, 2021
USD ($)
$ / shares
Sep. 30, 2022
USD ($)
Sep. 30, 2022
USD ($)
segment
d
Sep. 30, 2021
USD ($)
Dec. 31, 2021
USD ($)
Oct. 01, 2018
USD ($)
Short-term Debt [Line Items]            
Amortization of debt discount     $ 1,844,000 $ 10,693,000    
Principal Balance   $ 407,117,000 407,117,000   $ 408,898,000  
Long-term debt, gross   400,888,000 400,888,000   $ 325,135,000  
Chief executive officer            
Short-term Debt [Line Items]            
Long-term debt, gross   1,900,000 1,900,000      
Debt instrument, periodic payment     1,500,000      
Molotov SAS            
Short-term Debt [Line Items]            
Principal Balance   3,700,000 3,700,000      
Evolution AI Corporation EAI | Note payable            
Short-term Debt [Line Items]            
Debt interest rate           10.00%
Principal Balance           $ 2,700,000
Interest payable   2,500,000 2,500,000      
Public stock offering            
Short-term Debt [Line Items]            
Sale of stock, consideration received on transaction $ 389,400,000          
2026 Convertible notes            
Short-term Debt [Line Items]            
Convertible notes payable $ 402,500,000 $ 191,400,000 $ 191,400,000      
Debt interest rate 3.25% 3.25% 3.25%   3.25%  
Payments of stock issuance costs $ 13,100,000          
Debt instrument, convertible, conversion price (in usd per share) | $ / shares $ 57.78          
Debt instrument, convertible, threshold trading days | d     20      
Debt instrument, convertible, threshold consecutive trading days | d     30      
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%      
Redemption price, percentage     100.00%      
Amortization of debt discount   $ 600,000 $ 1,800,000      
Interest expense   6,900,000 13,400,000      
Principal Balance   402,500,000 402,500,000   $ 402,500,000  
Long-term debt, gross   $ 393,462,000 $ 393,462,000   $ 316,354,000  
2026 Convertible notes | Debt Instrument, Redemption, Period One            
Short-term Debt [Line Items]            
Debt instrument, convertible, threshold trading days | d     20      
Debt instrument, convertible, threshold consecutive trading days | d     30      
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%      
2026 Convertible notes | Debt Instrument, Redemption, Period Two            
Short-term Debt [Line Items]            
Debt instrument, convertible, threshold trading days | segment     5      
Debt instrument, convertible, threshold consecutive trading days | segment     5      
Debt instrument, convertible, maximum percentage of product of sales price and conversion rate     98.00%      
Note payable            
Short-term Debt [Line Items]            
Debt interest rate   10.00% 10.00%   10.00%  
Principal Balance   $ 2,700,000 $ 2,700,000   $ 2,700,000  
Long-term debt, gross   $ 5,502,000 $ 5,502,000   $ 5,077,000  
Other            
Short-term Debt [Line Items]            
Debt interest rate   4.00% 4.00%   4.00%  
Principal Balance   $ 30,000 $ 30,000   $ 30,000  
Long-term debt, gross   $ 37,000 $ 37,000   $ 36,000  
Société Générale            
Short-term Debt [Line Items]            
Debt interest rate         0.25%  
Principal Balance         $ 1,246,000  
Long-term debt, gross         $ 1,246,000  
Société Générale | Molotov SAS            
Short-term Debt [Line Items]            
Debt interest rate   0.25% 0.25%      
Bpi France            
Short-term Debt [Line Items]            
Debt interest rate         2.25%  
Principal Balance   $ 1,887,000 $ 1,887,000   $ 2,422,000  
Long-term debt, gross   $ 1,887,000 $ 1,887,000   $ 2,422,000  
Bpi France | Molotov SAS            
Short-term Debt [Line Items]            
Debt interest rate   2.25% 2.25%