XML 81 R65.htm IDEA: XBRL DOCUMENT v3.25.4
VARIABLE INTEREST ENTITIES - Narrative (Details)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Aug. 31, 2025
USD ($)
Mar. 31, 2025
USD ($)
Feb. 28, 2025
USD ($)
Feb. 29, 2024
USD ($)
Jan. 31, 2024
USD ($)
extension
Dec. 31, 2024
USD ($)
Mar. 31, 2025
USD ($)
Mar. 31, 2026
USD ($)
Dec. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Variable Interest Entity [Line Items]                      
Purchases of intangible assets $ 2,000,000               $ 11,950,000 $ 12,700,000 $ 15,943,000
Deferred tax liabilities, intangible assets $ 878,000                    
Present value of lease liabilities                 63,317,000    
Operating lease right-of-use assets           $ 139,067,000     $ 47,063,000 $ 139,067,000  
January 2024 Loan Agreement                      
Variable Interest Entity [Line Items]                      
Aggregate loan amount         $ 2,500,000            
Conversion option, equity of borrower, percent at initial funding (as percent)         35.00%            
Conversion option, equity of borrower, additional percent provisioned (as percent)         65.00%            
Loan agreement stated interest rate (as percent)         20.00%            
Covenants, default penalty interest (as percent)         6.00%            
Financing arrangement maturity (in years)         6 years            
Number of term extensions available | extension         2            
Extension term (in years)         2 years            
January 2024 Loan Agreement | Licenses and permits                      
Variable Interest Entity [Line Items]                      
Fair value of license         $ 1,050,000            
February 2024 Loan Agreement                      
Variable Interest Entity [Line Items]                      
Aggregate loan amount       $ 3,750,000              
Conversion option, equity of borrower, additional percent provisioned (as percent)       100.00%              
Loan agreement stated interest rate (as percent)       20.00%              
Covenants, default penalty interest (as percent)       5.00%              
Financing arrangement maturity (in years)       10 years              
Northeast Retail Partner Two Loan Agreement                      
Variable Interest Entity [Line Items]                      
Aggregate loan amount     $ 2,500,000                
Conversion option, equity of borrower, percent at initial funding (as percent)     35.00%                
Conversion option, equity of borrower, additional percent provisioned (as percent)     100.00%                
Loan agreement stated interest rate (as percent)     20.00%                
Covenants, default penalty interest (as percent)     6.00%                
Consideration transferred     $ 650,000                
Purchases of intangible assets     250,000                
Earn-out provisions     $ 400,000                
Agreement anniversary     1 year                
Deferred tax liabilities, intangible assets     $ 285,000                
Northeast Retail Partner Three Loan Agreement                      
Variable Interest Entity [Line Items]                      
Conversion option, equity of borrower, additional percent provisioned (as percent)     100.00%                
Loan agreement stated interest rate (as percent)     20.00%                
Financing arrangement maturity (in years)     10 years                
Northeast Retail Partner Four Loan Agreement                      
Variable Interest Entity [Line Items]                      
Aggregate loan amount   $ 2,500,000         $ 2,500,000        
Conversion option, equity of borrower, percent at initial funding (as percent)   100.00%         100.00%        
Covenants, default penalty interest (as percent)   6.00%         6.00%        
Percentage of direct equity ownership interest   35.00%         35.00%        
Consideration transferred   $ 250,000       $ 250,000 $ 1,500,000        
Deferred tax liabilities, intangible assets   607,000         607,000        
Consideration allocated to cost of the license   1,383,000         1,383,000        
Consideration allocated to the security deposit   117,000         117,000        
Present value of lease liabilities   872,000         872,000        
Operating lease right-of-use assets   $ 872,000         $ 872,000        
Northeast Retail Partner Four Loan Agreement | Forecast                      
Variable Interest Entity [Line Items]                      
Consideration transferred               $ 1,000,000      
Northeast Retail Partner Four Loan Agreement | Secured Debt                      
Variable Interest Entity [Line Items]                      
Financing receivable, interest rate (as percent)   20.00%         20.00%