XML 62 R52.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Jan. 02, 2025
vote
Jan. 02, 2024
USD ($)
d
$ / shares
Feb. 02, 2021
USD ($)
d
$ / shares
Mar. 31, 2024
USD ($)
$ / shares
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Oct. 01, 2018
USD ($)
Short-term Debt [Line Items]              
Interest expense       $ 5,256 $ 3,373    
Amortization of debt (premium) discount, net       (253) 623    
Principal Balance       373,370   $ 401,842  
Long-term debt, gross       387,682   399,683  
Chief executive officer              
Short-term Debt [Line Items]              
Debt instrument, periodic payment       $ 100   400  
Molotov SAS              
Short-term Debt [Line Items]              
Debt interest rate       2.25%      
Principal Balance       $ 3,700      
Evolution AI Corporation EAI | Note payable              
Short-term Debt [Line Items]              
Debt interest rate             10.00%
Principal Balance             $ 2,700
Interest payable       3,400      
Evolution AI Corporation EAI | Interest and Penalties              
Short-term Debt [Line Items]              
Debt instrument, periodic payment       6,500   $ 6,300  
2026 Convertible notes              
Short-term Debt [Line Items]              
Convertible notes payable     $ 402,500 $ 191,700      
Debt interest rate     3.25% 3.25%   3.25%  
Payments of stock issuance costs     $ 13,100        
Proceeds from convertible note, net of issuance costs     $ 389,400        
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%        
Interest expense       $ 3,100 6,500    
Amortization of debt (premium) discount, net       300 $ 600    
Principal Balance       191,665   $ 397,500  
Long-term debt, gross       189,200   391,748  
2026 Convertible notes | Fair Value, Inputs, Level 2              
Short-term Debt [Line Items]              
Convertible notes payable       $ 119,800   $ 288,200  
2026 Convertible notes | Convertible Debt              
Short-term Debt [Line Items]              
Convertible notes payable   $ 205,800          
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 | d     5        
Debt instrument, convertible, threshold consecutive trading days | d     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%  
Principal Balance       $ 2,700   $ 2,700  
Long-term debt, gross       $ 6,452   $ 6,285  
Other              
Short-term Debt [Line Items]              
Debt interest rate       4.00%   4.00%  
Principal Balance       $ 30   $ 30  
Long-term debt, gross       $ 39   38  
2029 Convertible Notes              
Short-term Debt [Line Items]              
Debt interest rate       7.50%      
Debt instrument, convertible, conversion price (in usd per share) | $ / shares   $ 3.84          
Interest expense       $ 1,600      
Amortization of debt (premium) discount, net       600      
Principal Balance       177,506      
Long-term debt, gross       190,522      
Unamortized financing costs   $ 4,200          
2029 Convertible Notes | Fair Value, Inputs, Level 2              
Short-term Debt [Line Items]              
Convertible notes payable       $ 161,700      
2029 Convertible Notes | Convertible Debt              
Short-term Debt [Line Items]              
Convertible notes payable   $ 177,500          
Debt instrument, convertible, conversion price (in usd per share) | $ / shares       $ 0.2606474      
Debt instrument, convertible, threshold consecutive trading days | d   20          
Debt instrument, convertible, threshold percentage of stock price trigger   130.00%          
Debt instrument, convertible, threshold consecutive trading day immediately after measurement period   5 days          
Debt instrument, convertible, threshold percentage of notes trading price trigger   98.00%          
2029 Convertible Notes | Convertible Debt | Forecast              
Short-term Debt [Line Items]              
Debt instrument, convertible, threshold trading days | vote 30            
Debt instrument, convertible, threshold consecutive trading days | vote 20            
Debt instrument, convertible, threshold percentage of stock price trigger 200.00%            
Debt instrument, convertible, threshold consecutive trading day before notice 10 days            
2029 Convertible Notes | Convertible Debt | Base Rate              
Short-term Debt [Line Items]              
Debt interest rate   7.50%          
2029 Convertible Notes | Convertible Debt | Paid in Kind              
Short-term Debt [Line Items]              
Debt interest rate   10.00%          
BPi France | Molotov Acquisition              
Short-term Debt [Line Items]              
Principal balance       $ 1,500   $ 1,600