XML 80 R65.htm IDEA: XBRL DOCUMENT v3.25.0.1
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Jan. 02, 2025
d
Jan. 02, 2024
USD ($)
d
$ / shares
Feb. 02, 2021
USD ($)
d
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Oct. 01, 2018
USD ($)
Short-Term Debt [Line Items]              
Repayments of convertible debt       $ 26,557 $ 3,313 $ 0  
Gain on extinguishment of debt       29,513 1,607 0  
Amortization of debt (premium) discount, net       $ (1,224) 2,574 2,476  
Chief executive officer              
Short-Term Debt [Line Items]              
Debt interest rate       4.00%      
Debt instrument, periodic payment       $ 40 38    
Notes payable       30      
Evolution AI Corporation EAI | Note payable              
Short-Term Debt [Line Items]              
Debt interest rate             10.00%
Principal Balance             $ 2,700
Interest payable       3,900      
Evolution AI Corporation EAI | Interest and Penalties              
Short-Term Debt [Line Items]              
Debt instrument, periodic payment       7,000 6,300    
2026 Convertible Notes              
Short-Term Debt [Line Items]              
Convertible notes payable     $ 402,500 $ 144,800 $ 397,500    
Debt interest rate     3.25% 3.25% 3.25%    
Proceeds from convertible note, net of issuance costs     $ 389,400        
Debt and equity issuance costs     $ 13,100        
Debt instrument, convertible, conversion price (in usd per share) | $ / shares     $ 57.78        
Threshold trading days | d     20        
Threshold consecutive trading days | d     30        
Threshold percentage of stock price trigger     130.00%        
Redemption price, percentage     100.00%        
Debt instrument, repurchased face amount         $ 5,000    
Gain on extinguishment of debt         1,600    
Repayments of debt         3,300    
Interest expense       $ 6,000 13,100 13,400  
Amortization of debt (premium) discount, net       1,100 2,600 $ 2,500  
2026 Convertible Notes | Significant other observable inputs (Level 2)              
Short-Term Debt [Line Items]              
Convertible debt       111,800 $ 288,200    
2026 Convertible Notes | Convertible Debt              
Short-Term Debt [Line Items]              
Convertible notes payable   $ 205,800          
Debt instrument, repurchased face amount       46,900      
Long-term debt       46,400      
Repayments of convertible debt       26,600      
Gain on extinguishment of debt       $ 19,800      
2026 Convertible Notes | Debt Instrument, Redemption, Period One              
Short-Term Debt [Line Items]              
Threshold trading days | d     20        
Threshold consecutive trading days | d     30        
Threshold percentage of stock price trigger     130.00%        
2026 Convertible Notes | Debt Instrument, Redemption, Period Two              
Short-Term Debt [Line Items]              
Threshold trading days | d     5        
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%      
Debt instrument, convertible, conversion price (in usd per share) | $ / shares   $ 3.84          
Gain on extinguishment of debt       $ 9,600      
Amortization of debt (premium) discount, net       2,300      
Unamortized financing costs   $ 4,200          
Interest expense       8,200      
2029 Convertible Notes | Significant other observable 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      
Threshold consecutive trading days | d   20          
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 | Subsequent Event              
Short-Term Debt [Line Items]              
Threshold trading days | d 30            
Threshold consecutive trading days | d 20            
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 | Debt Instrument, Redemption, Period One | Convertible Debt              
Short-Term Debt [Line Items]              
Threshold consecutive trading days | d     30        
BPi France              
Short-Term Debt [Line Items]              
Debt interest rate       2.25% 2.25%    
BPi France | Molotov Acquisition              
Short-Term Debt [Line Items]              
Repayments of debt       $ 400 $ 400    
Business acquisition, notes assumed       2,400      
Principal balance       $ 1,000 $ 1,600    
BPi France | Molotov Acquisition | Maximum              
Short-Term Debt [Line Items]              
Debt interest rate       2.25%