XML 67 R52.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jan. 02, 2025
vote
Jan. 02, 2024
USD ($)
d
$ / shares
Feb. 02, 2021
USD ($)
d
$ / shares
Jun. 30, 2024
USD ($)
$ / shares
Mar. 31, 2024
USD ($)
Jun. 30, 2023
USD ($)
Jun. 30, 2024
USD ($)
$ / shares
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Oct. 01, 2018
USD ($)
Short-term Debt [Line Items]                    
Repayments of convertible debt             $ 14,657 $ 0    
Gain on extinguishment of debt       $ 12,124   $ 0 21,761 0    
Amortization of debt (premium) discount, net             (521) 1,268    
Principal Balance       $ 346,161     346,161   $ 401,842  
Chief executive officer                    
Short-term Debt [Line Items]                    
Debt instrument, periodic payment             $ 300      
Molotov SAS                    
Short-term Debt [Line Items]                    
Debt interest rate       2.25%     2.25%      
Principal Balance       $ 3,700     $ 3,700      
Evolution AI Corporation EAI | Note payable                    
Short-term Debt [Line Items]                    
Debt interest rate                   10.00%
Principal Balance                   $ 2,700
Interest payable       3,600     3,600      
Evolution AI Corporation EAI | Interest and Penalties                    
Short-term Debt [Line Items]                    
Debt instrument, periodic payment         $ 6,300   6,600      
Convertible Debt                    
Short-term Debt [Line Items]                    
Repayments of convertible debt             12,100      
2026 Convertible notes                    
Short-term Debt [Line Items]                    
Convertible notes payable     $ 402,500 $ 164,600     $ 164,600      
Debt interest rate     3.25% 3.25%     3.25%   3.25%  
Proceeds from convertible note, net of issuance costs     $ 389,400              
Payments of stock issuance costs     $ 13,100              
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       $ 300     $ 3,400 6,500    
Amortization of debt (premium) discount, net       300   $ 600 600 $ 1,300    
Principal Balance       164,639     164,639   $ 397,500  
2026 Convertible notes | Convertible Debt                    
Short-term Debt [Line Items]                    
Convertible notes payable   $ 205,800                
Debt instrument, repurchased face amount       27,000     27,000      
Long-term debt       26,700     26,700      
Repayments of convertible debt       14,700     14,700      
Gain on extinguishment of debt       12,100     12,100      
2026 Convertible notes | Fair Value, Inputs, Level 2                    
Short-term Debt [Line Items]                    
Convertible notes payable       $ 98,200     $ 98,200   288,200  
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%              
2029 Convertible Notes                    
Short-term Debt [Line Items]                    
Debt interest rate       7.50%     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     1,100      
Unamortized financing costs   $ 4,200                
Principal Balance       $ 177,506     $ 177,506      
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     $ 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%                
2029 Convertible Notes | Fair Value, Inputs, Level 2                    
Short-term Debt [Line Items]                    
Convertible notes payable       $ 151,300     $ 151,300      
BPi France | Molotov Acquisition                    
Short-term Debt [Line Items]                    
Principal balance       $ 1,300     $ 1,300   $ 1,600  
Other                    
Short-term Debt [Line Items]                    
Debt interest rate       4.00%     4.00%   4.00%  
Principal Balance       $ 30     $ 30   $ 30