XML 62 R52.htm IDEA: XBRL DOCUMENT v3.24.3
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jan. 02, 2025
d
Jan. 02, 2024
USD ($)
d
$ / shares
Feb. 02, 2021
USD ($)
d
$ / shares
Sep. 30, 2024
USD ($)
$ / shares
Sep. 30, 2023
USD ($)
Sep. 30, 2024
USD ($)
$ / shares
Sep. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Oct. 01, 2018
USD ($)
Short-term Debt [Line Items]                  
Repayments of convertible debt           $ 26,557 $ 0    
Gain on extinguishment of debt       $ 7,752 $ 0 29,513 0    
Amortization of debt (premium) discount, net           (869) 1,918    
Principal Balance       $ 326,118   326,118   $ 401,842  
Chief executive officer                  
Short-term Debt [Line Items]                  
Debt instrument, periodic payment           $ 500      
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           6,800   $ 6,300  
2026 Convertible notes                  
Short-term Debt [Line Items]                  
Convertible notes payable     $ 402,500 $ 144,800   $ 144,800      
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       $ 2,600 6,500 $ 6,000 13,100    
Amortization of debt (premium) discount, net       200 $ 700 900 $ 1,900    
Principal Balance       144,765   144,765   $ 397,500  
2026 Convertible notes | Convertible Debt                  
Short-term Debt [Line Items]                  
Convertible notes payable   $ 205,800              
Debt instrument, repurchased face amount       46,900   46,900      
Long-term debt       46,400   46,400      
Repayments of convertible debt           26,600      
Gain on extinguishment of debt           19,800      
2026 Convertible notes | Fair Value, Inputs, Level 2                  
Short-term Debt [Line Items]                  
Convertible notes payable       $ 109,300   $ 109,300   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       $ 6,700   $ 8,200      
Amortization of debt (premium) discount, net       600   1,700      
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 | d 30                
Debt instrument, convertible, threshold consecutive trading days | d 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       $ 166,300   $ 166,300      
BPi France | Molotov Acquisition                  
Short-term Debt [Line Items]                  
Principal balance       $ 1,100   $ 1,100   $ 1,600  
Other                  
Short-term Debt [Line Items]                  
Debt interest rate       4.00%   4.00%   4.00%  
Principal Balance       $ 30   $ 30   $ 30