XML 97 R74.htm IDEA: XBRL DOCUMENT v3.22.0.1
DEBT - Components of Debt (Details)
1 Months Ended 12 Months Ended
Aug. 27, 2021
USD ($)
quarter
covenant
shares
May 04, 2021
$ / shares
shares
Apr. 22, 2021
USD ($)
$ / shares
Apr. 14, 2021
USD ($)
$ / shares
shares
Jan. 31, 2022
USD ($)
Apr. 30, 2021
USD ($)
Jan. 31, 2021
USD ($)
Oct. 31, 2020
USD ($)
$ / shares
shares
Jul. 31, 2019
USD ($)
note
$ / shares
shares
Jun. 30, 2019
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
$ / shares
Dec. 31, 2019
USD ($)
$ / shares
May 28, 2021
$ / shares
May 05, 2021
USD ($)
Sep. 30, 2019
May 31, 2019
USD ($)
Debt Instrument [Line Items]                                  
Total debt                     $ 266,866,000 $ 215,029,000          
Current portion of debt                     27,980,000 60,357,000          
Less: unamortized deferred financing costs                     40,000 1,027,000          
Current portion of debt, net                     27,940,000 59,330,000          
Long-term debt                     238,886,000 154,672,000          
Less: unamortized deferred financing costs                     8,040,000 2,395,000          
Long-term debt, net                     230,846,000 152,277,000          
Repayments of debt                     79,267,000 19,591,000 $ 6,018,000        
Gain (loss) on extinguishment of debt                     $ 6,637,000 $ 0 $ 0        
Exercise price of warrants (in dollars per share) | $ / shares                   $ 4.00 $ 4.00 $ 3.81 $ 3.60        
Payments for repurchase of warrants                     $ 4,156,000 $ 0 $ 0        
Loss on extinguishment of debt, write-off of unamortized deferred financing costs                     $ 4,981,000            
Warrants with $3.20 exercise price                                  
Debt Instrument [Line Items]                                  
Number of warrants (in shares) | shares       1,094,000         1,094,000                
Exercise price of warrants (in dollars per share) | $ / shares       $ 3.20         $ 3.20                
Warrant term                 3 years                
Payments for repurchase of warrants       $ 4,156,000   $ 4,156,000                      
Warrants with $4.00 exercise price                                  
Debt Instrument [Line Items]                                  
Number of warrants (in shares) | shares               1,250,000     3,531,000            
Exercise price of warrants (in dollars per share) | $ / shares               $ 4.00     $ 4.00            
Warrant term               5 years                  
MOCA                                  
Debt Instrument [Line Items]                                  
Sellers' note                       11,174,000          
Midway                                  
Debt Instrument [Line Items]                                  
Long-term debt, net                     $ 8,000,000 8,000,000          
Class A common stock                                  
Debt Instrument [Line Items]                                  
Shares issued upon conversion of convertible notes (in shares) | shares   37,388,000                              
2021 Credit Facility                                  
Debt Instrument [Line Items]                                  
Total debt                     210,000,000 0          
Notes issued $ 210,000,000                                
Interest rate 9.50%                                
Deferred finance costs gross $ 8,775,000                                
Extension term 364 days                                
Maximum borrowing capacity if amended $ 275,000,000                                
Number of financial covenants | covenant 2                                
Covenant, minimum liquidity at fiscal quarter end $ 20,000,000                                
Number of consecutive quarters used for covenant measurement | quarter 4                                
2021 Credit Facility | Debt Instrument, Covenant, Period One                                  
Debt Instrument [Line Items]                                  
Covenant, maximum EBITDA to cash interest expense ratio 2.00                                
2021 Credit Facility | Debt Instrument, Covenant, Period Two                                  
Debt Instrument [Line Items]                                  
Covenant, maximum EBITDA to cash interest expense ratio 2.25                                
2021 Credit Facility | Debt Instrument, Covenant, Period Three                                  
Debt Instrument [Line Items]                                  
Covenant, maximum EBITDA to cash interest expense ratio 2.50                                
2021 Credit Facility | Debt Instrument, Redemption, Period One                                  
Debt Instrument [Line Items]                                  
Prepayment penalty, percent 4750.00%                                
2021 Credit Facility | Debt Instrument, Redemption, Period Two                                  
Debt Instrument [Line Items]                                  
Prepayment penalty, percent 2375.00%                                
2021 Credit Facility | Debt Instrument, Redemption, Period Three                                  
Debt Instrument [Line Items]                                  
Prepayment penalty, percent 0.00%                                
Sellers' Notes                                  
Debt Instrument [Line Items]                                  
Total debt                     39,116,000 45,782,000          
Long-term debt, net                     39,125,000            
Sellers' Notes | MOCA                                  
Debt Instrument [Line Items]                                  
Repayments of debt             $ 11,174,000                    
Sellers' Notes | Midway                                  
Debt Instrument [Line Items]                                  
Total debt                     25,369,000            
Current portion of debt, net                     17,369,000 17,200,000          
Long-term debt, net                     8,000,000 8,000,000          
Sellers' Notes | Noncontrolling Interest Acquired                                  
Debt Instrument [Line Items]                                  
Current portion of debt, net                     3,140,000 3,140,000          
Long-term debt, net                     3,136,000 6,268,000          
Long-term debt, net                     6,276,000            
Sellers' Notes | Hemma                                  
Debt Instrument [Line Items]                                  
Interest rate                             12.00%    
Sellers' note                             $ 4,712,000    
Sellers' Notes | OCC                                  
Debt Instrument [Line Items]                                  
Sellers' note                     7,471,000            
Sellers' Notes | OCC | Subsequent Event                                  
Debt Instrument [Line Items]                                  
Repayments of short-term debt         $ 7,221,000                        
Finance Liabilities                                  
Debt Instrument [Line Items]                                  
Total debt                     17,750,000 17,129,000          
Capital Construction Loan                                  
Debt Instrument [Line Items]                                  
Total debt                     0 11,624,000          
Notes issued                                 $ 12,500,000
Interest rate                                 14.00%
Repayments of debt $ 11,624,000                                
Payment of accrued interest 1,007,000                                
Gain (loss) on extinguishment of debt 355,000                                
Extinguishment of debt, prepayment penalty 375,000                                
AWH Convertible Promissory Notes                                  
Debt Instrument [Line Items]                                  
Total debt                     0 75,484,000          
Convertible debt, discount if offering occurs within 12 months of closing date     20.00%                            
Convertible debt, discount if offering occurs after 12 months of closing date     25.00%                            
Company valuation     $ 295,900,000                            
Company valuation per share (in dollars per share) | $ / shares     $ 2.96                            
Shares issued upon conversion of convertible notes (in shares) | shares   28,478,000                              
Convertible promissory notes, period outstanding under which twelve months interest is due at conversion     12 months                            
AWH Convertible Promissory Notes | Affiliated Entity                                  
Debt Instrument [Line Items]                                  
Total debt     $ 1,000,000                            
July 2019 Notes                                  
Debt Instrument [Line Items]                                  
Total debt                     0 10,000,000          
Notes issued                 $ 10,000,000                
Interest rate                 15.00%                
Repayments of debt 10,000,000                                
Payment of accrued interest 283,000                                
Gain (loss) on extinguishment of debt 34,000                                
Number of notes issued | note                 2                
Ann Arbor Note                                  
Debt Instrument [Line Items]                                  
Total debt                     0 5,250,000          
Interest rate                               10.00%  
Repayments of debt             500,000                    
Gain (loss) on extinguishment of debt (290,000)                                
October 2020 Credit Facility                                  
Debt Instrument [Line Items]                                  
Total debt                     $ 0 25,260,000          
Interest rate               14.25%                  
Deferred finance costs gross               $ 1,810,000                  
Extension term               2 years                  
Repayments of debt 25,000,000                                
Payment of accrued interest 642,000                                
Gain (loss) on extinguishment of debt $ 3,915,000                                
Debt instrument, term               3 years                  
Shares issued upon conversion of convertible notes (in shares) | shares 1,986,000                                
Maximum borrowing capacity               $ 38,000,000                  
Maturity interest payment               3,750,000                  
Lender expenses reimbursed $ 26,000                                
Extinguishment of debt, true-up payment 2,656,000                                
Loss on extinguishment of debt, write-off of unamortized deferred financing costs 1,282,000                                
Reduction on debt interest expense 49,000                                
Debt covenant, minimum cash balance requirement               5,000,000                  
Debt covenant, minimum cash to consolidated fixed charge ratio                     2.00            
Warrant, fair value, recorded as debt discount               75,000                  
October 2020 Credit Facility | Term Loan                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity               25,000,000                  
October 2020 Credit Facility | Delayed Draw Term Loan                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity               13,000,000                  
NJ Term Loan                                  
Debt Instrument [Line Items]                                  
Total debt                     $ 0 20,000,000          
Notes issued               $ 20,000,000                  
Interest rate               17.00%                  
Deferred finance costs gross               $ 1,454,000                  
Repayments of debt 20,000,000                                
Payment of accrued interest 595,000                                
Gain (loss) on extinguishment of debt 2,059,000                                
Loss on extinguishment of debt, write-off of unamortized deferred financing costs 1,228,000                                
Make-whole payment 831,000                                
Debt covenant, maximum debt to assets ratio               0.70                  
NJ Real Estate Loan                                  
Debt Instrument [Line Items]                                  
Total debt                     $ 0 4,500,000          
Notes issued                       $ 4,500,000          
Interest rate                       12.00%          
Deferred finance costs gross                       $ 135,000          
Repayments of debt 4,500,000                                
Payment of accrued interest 39,000                                
Gain (loss) on extinguishment of debt 564,000                                
Extinguishment of debt, prepayment penalty 450,000                                
Lender expenses reimbursed 17,000                                
Loss on extinguishment of debt, write-off of unamortized deferred financing costs 105,000                                
Interest expense $ 8,000                                
2019 AWH Convertible Notes                                  
Debt Instrument [Line Items]                                  
Notes issued                   $ 35,000,000              
Debt instrument, term                   2 years              
Number of warrants (in shares) | shares                   1,969,000              
Warrant term                   3 years              
Conversion price (in dollars per share) | $ / shares                           $ 2.96      
2019 AWH Convertible Notes | Interest Rate Period One                                  
Debt Instrument [Line Items]                                  
Interest rate                   8.00%              
2019 AWH Convertible Notes | Interest Rate Period Two                                  
Debt Instrument [Line Items]                                  
Interest rate                   10.00%              
2019 AWH Convertible Notes | Interest Rate Period Three                                  
Debt Instrument [Line Items]                                  
Interest rate                   13.00%              
2019 AWH Convertible Notes | Class A common stock                                  
Debt Instrument [Line Items]                                  
Conversion price (in dollars per share) | $ / shares   $ 2.96                              
2021 AWH Convertible Promissory Notes                                  
Debt Instrument [Line Items]                                  
Notes issued             $ 49,500,000                    
Convertible promissory notes, period outstanding under which twelve months interest is due at conversion   12 months                              
2021 AWH Convertible Promissory Notes | Interest Rate Period One                                  
Debt Instrument [Line Items]                                  
Interest rate             8.00%                    
2021 AWH Convertible Promissory Notes | Interest Rate Period Two                                  
Debt Instrument [Line Items]                                  
Interest rate             10.00%                    
2021 AWH Convertible Promissory Notes | Interest Rate Period Three                                  
Debt Instrument [Line Items]                                  
Interest rate             13.00%                    
2021 AWH Convertible Promissory Notes | Class A common stock                                  
Debt Instrument [Line Items]                                  
Shares issued upon conversion of convertible notes (in shares) | shares   8,910,000                              
Conversion price (in dollars per share) | $ / shares   $ 6.00