XML 57 R44.htm IDEA: XBRL DOCUMENT v3.25.1
BORROWINGS AND COMMON STOCK WARRANTS - Narrative (Details)
$ / shares in Units, shares in Millions
3 Months Ended
Jun. 21, 2024
USD ($)
state
$ / shares
shares
Apr. 08, 2024
USD ($)
$ / shares
shares
Dec. 27, 2023
USD ($)
Oct. 02, 2023
USD ($)
$ / shares
shares
Aug. 04, 2023
USD ($)
$ / shares
shares
Mar. 31, 2025
USD ($)
$ / shares
Mar. 31, 2024
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
Oct. 29, 2024
USD ($)
Jan. 02, 2024
USD ($)
Mar. 31, 2021
USD ($)
Class of Warrant or Right [Line Items]                      
Short-term borrowings           $ 1,000,000   $ 2,000,000      
Gain on troubled debt restructuring           0 $ 30,311,000        
Troubled debt restructuring, decrease of diluted loss per share (In dollars per share) | $ / shares             $ (3.68)        
Troubled debt restructuring, decrease of basic loss per share (In dollars per share) | $ / shares             $ (3.68)        
Current maturities           1,000,000   2,000,000      
Term Principal           197,350,000   198,350,000      
Debt instrument, unamortized discount           6,980,000   7,223,000      
2028           196,350,000          
Warrant liability           27,089,000   29,738,000      
Warrant income           (2,649,000) $ (2,072,000)        
Centrum | Controlling Interest Holder                      
Class of Warrant or Right [Line Items]                      
Ownership percentage                 25.00%    
2024 NEA Warrantholders Agreement                      
Class of Warrant or Right [Line Items]                      
Warrants available           $ 6,800,000          
Warrant liability   $ 6,800,000                  
Warrant available to be issued (in shares) | shares   1.1                  
Fair market value per share (in dollars per share) | $ / shares   $ 6.14                  
Warrant period           5 years          
2023 Warrantholders Agreement                      
Class of Warrant or Right [Line Items]                      
Exercise price of warrants (in dollars per share) | $ / shares           $ 0.01          
Warrant liability         $ 25,100,000            
Warrant available to be issued (in shares) | shares         1.7            
Fair market value per share (in dollars per share) | $ / shares         $ 15.12            
CalSTRS Warrantholders Agreement                      
Class of Warrant or Right [Line Items]                      
Warrant liability       $ 1,000,000              
Warrant available to be issued (in shares) | shares       0.2              
Fair market value per share (in dollars per share) | $ / shares       $ 5.80              
Hercules Warrantholders Agreements                      
Class of Warrant or Right [Line Items]                      
Exercise price of warrants (in dollars per share) | $ / shares $ 0.01                    
Warrant liability $ 6,400,000                    
Fair market value per share (in dollars per share) | $ / shares $ 5.14                    
Warrants to purchase our common stock (in shares) | shares 1.3                    
Warrantholders Agreement                      
Class of Warrant or Right [Line Items]                      
Warrant income           $ (2,600,000) $ (2,100,000)        
Centrum P-units                      
Class of Warrant or Right [Line Items]                      
Current maturities           1,000,000   2,000,000      
Term Principal           7,000,000   8,000,000      
Debt instrument, unamortized discount           $ 0   0      
Interest on debt instrument (as a percent)           6.00%     6.00%    
2028           $ 6,000,000          
2023 Credit Agreement                      
Class of Warrant or Right [Line Items]                      
Current maturities           0   0      
Term Principal           96,400,000   96,400,000      
Debt instrument, unamortized discount           $ 5,977,000   6,168,000      
Interest on debt instrument (as a percent)           15.00% 15.00%        
2028           $ 96,400,000          
Centrum Promissory Note                      
Class of Warrant or Right [Line Items]                      
Current maturities           0   0      
Term Principal           63,950,000   63,950,000 $ 64,000,000    
Debt instrument, unamortized discount           $ 0   0      
Interest on debt instrument (as a percent)           6.00%          
2028           $ 63,950,000          
Discontinued Operations | California Medicare Advantage Business                      
Class of Warrant or Right [Line Items]                      
Cash collateralization of existing letters     $ 24,100,000                
Revolving Credit Facility | Hercules Warrantholders Agreements                      
Class of Warrant or Right [Line Items]                      
Revolving credit facility $ 150,000,000                    
Warrant assets $ 6,400,000         5,300,000   5,300,000      
Number of tranches | state 4                    
Debt instrument, unamortized discount $ 1,200,000                    
Revolving Credit Facility | Tranche 2                      
Class of Warrant or Right [Line Items]                      
Term Principal           25,000,000          
Revolving Credit Facility | Tranche 3                      
Class of Warrant or Right [Line Items]                      
Term Principal           45,000,000          
Interest rate reasonable redemption           22,500,000          
Revolving Credit Facility | Tranche 4                      
Class of Warrant or Right [Line Items]                      
Term Principal           50,000,000          
Revolving Credit Facility | Line of Credit                      
Class of Warrant or Right [Line Items]                      
Revolving credit facility                     $ 350,000,000
Undrawn letters of credit           7,500,000   16,500,000      
Revolving Credit Facility | Letter of Credit | Debt and interest repayment                      
Class of Warrant or Right [Line Items]                      
Repayments of lines of credit     $ 274,600,000                
Short-term borrowings                   $ 0  
Secured Debt | Line of Credit | Delayed Draw Term Loan                      
Class of Warrant or Right [Line Items]                      
Revolving credit facility         $ 60,000,000            
Term loan commitment increase in an aggregate principal amount       $ 6,400,000              
Secured Debt | Line of Credit | 2023 Credit Agreement                      
Class of Warrant or Right [Line Items]                      
Term loan commitment increase in an aggregate principal amount           30,000,000          
Warrant assets           0   $ 0      
Debt instrument, unused borrowing capacity, amount           $ 120,000,000          
Effective annual interest rate           2.50%