XML 57 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - MGG Term Loan Agreement Narrative (Details)
$ in Thousands
3 Months Ended 24 Months Ended
Aug. 05, 2022
USD ($)
Mar. 11, 2022
USD ($)
Jun. 30, 2025
USD ($)
Mar. 31, 2023
USD ($)
Mar. 31, 2025
USD ($)
Mar. 11, 2027
Jun. 30, 2026
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2022
USD ($)
Aug. 31, 2022
USD ($)
Jun. 30, 2022
Dec. 31, 2021
USD ($)
Debt Instrument [Line Items]                          
Unamortized discount and debt issuance costs       $ 4,900           $ 5,200 $ 300    
Minimum                          
Debt Instrument [Line Items]                          
Debt instrument, covenant, marketing spend $ 80,000                        
Secured Debt | Senior Secured Term Loan                          
Debt Instrument [Line Items]                          
Debt instrument, interest rate, discount percent   0.020                      
Effective interest rate   10.10%                      
Covenant, leverage ratio, maximum                       4.50  
Debt instrument, covenant, marketing efficiency ratio, maximum                       1.36  
Liquidity threshold, minimum       5,000                  
Secured Debt | Senior Secured Term Loan | Transaction Costs                          
Debt Instrument [Line Items]                          
Debt expenses   $ 3,500                      
Secured Debt | Senior Secured Term Loan | Overhead Fees                          
Debt Instrument [Line Items]                          
Debt expenses   $ 300                      
Secured Debt | Senior Secured Term Loan | Forecast                          
Debt Instrument [Line Items]                          
Covenant, leverage ratio, maximum     3.25     2.25 2.75 3.75 4.25        
Secured Debt | Senior Secured Term Loan | LIBOR                          
Debt Instrument [Line Items]                          
Basis spread on variable rate   7.50%                      
Secured Debt | Senior Secured Term Loan | LIBOR | Forecast                          
Debt Instrument [Line Items]                          
Periodic payment, principal     $ 2,500   $ 1,250                
Secured Debt | Senior Secured Facilities Agreement | Term Loan Facility                          
Debt Instrument [Line Items]                          
Outstanding principal   $ 100,000   100,000                 $ 85,600
Debt       $ 95,100                 $ 82,100
Secured Debt | Amended Senior Secured Term Loan                          
Debt Instrument [Line Items]                          
Covenant, leverage ratio, maximum       6.25           6.50      
Secured Debt | Amended Senior Secured Term Loan | Scenario One                          
Debt Instrument [Line Items]                          
Debt instrument, covenant, leverage ratio, minimum 4.25                        
Secured Debt | Amended Senior Secured Term Loan | Scenario Two                          
Debt Instrument [Line Items]                          
Covenant, leverage ratio, maximum 4.25                        
Secured Debt | Amended Senior Secured Term Loan | Scenario Three                          
Debt Instrument [Line Items]                          
Debt instrument, covenant, leverage ratio, minimum 3.75                        
Secured Debt | Amended Senior Secured Term Loan | Scenario Four                          
Debt Instrument [Line Items]                          
Covenant, leverage ratio, maximum 3.75                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Minimum | Scenario One                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 7.50%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Minimum | Scenario Two                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 7.00%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Minimum | Scenario Three                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 7.50%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Minimum | Scenario Four                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 7.00%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Maximum | Scenario One                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 8.50%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Maximum | Scenario Two                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 8.00%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Maximum | Scenario Three                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 8.50%                        
Secured Debt | Amended Senior Secured Term Loan | LIBOR | Maximum | Scenario Four                          
Debt Instrument [Line Items]                          
Basis spread on variable rate 8.00%