XML 114 R78.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Narrative (Details)
1 Months Ended 11 Months Ended 12 Months Ended
Aug. 08, 2024
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
trading_day
$ / shares
Dec. 31, 2021
USD ($)
consecutive_trading_day
$ / shares
Dec. 31, 2021
USD ($)
consecutive_business_day
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
Feb. 29, 2024
USD ($)
debtAgreement
Debt Instrument [Line Items]                      
Stock option, capped calls, initial strike price (in dollars per share) | $ / shares   $ 299.70 $ 299.70 $ 299.70 $ 299.70 $ 299.70          
Stock option, capped calls, initial cap price (in dollars per share) | $ / shares   $ 452.40 $ 452.40 $ 452.40 $ 452.40 $ 452.40          
Gain on extinguishment of debt               $ 148,660,000 $ 0 $ 0  
Amortization of debt discount and issuance costs               $ 4,938,000 $ 3,236,000 $ 3,236,000  
Class A Common Stock                      
Debt Instrument [Line Items]                      
Common stock, par value (in dollars per share) | $ / shares             $ 0.0001 $ 0.0001 $ 0.0001    
Senior Notes                      
Debt Instrument [Line Items]                      
Principal $ 100,000,000           $ 100,000,000 $ 100,000,000      
Debt issuance costs 4,900,000                    
Amortization period of debt issuance costs               3 years 7 months 6 days      
Fair value of senior notes 97,000,000                    
Debt discount 3,000,000                    
Notes principal outstanding $ 100,000,000                    
Variable interest rate 9.00%                    
Term SOFR floor interest rate (percent) 3.00%                    
Debt instrument, redemption price, change of control (percent) 103.00%                    
Debt covenant, restricted cash and cash equivalents, plus unused credit facility commitments available for more than five days at month end             $ 35,000,000 $ 35,000,000      
Effective interest rate (as a percent) 16.00%           15.20% 15.20%      
Accrued interest repaid               $ 5,800,000      
Amortization of debt discount and issuance costs               $ 400,000      
Senior Notes | Measurement Input Type, Effective Borrowing Rate                      
Debt Instrument [Line Items]                      
Debt instrument, measurement input 0.144           0.074 0.074      
Senior Notes | Measurement Input Type, Interest Rate Volatility                      
Debt Instrument [Line Items]                      
Debt instrument, measurement input 0.230           0.245 0.245      
Senior Notes | Minimum | Measurement Input Type, Payment Interest Rate                      
Debt Instrument [Line Items]                      
Debt instrument, measurement input 0.124           0.091 0.091      
Senior Notes | Maximum | Measurement Input Type, Payment Interest Rate                      
Debt Instrument [Line Items]                      
Debt instrument, measurement input 0.143           0.113 0.113      
Senior Notes | Debt Instrument, Redemption, Period One                      
Debt Instrument [Line Items]                      
Debt instrument, redemption price, percentage 111.00%                    
Senior Notes | Debt Instrument, Redemption, Period Two                      
Debt Instrument [Line Items]                      
Debt instrument, redemption price, percentage 108.00%                    
Senior Notes | Debt Instrument, Redemption, Period Three                      
Debt Instrument [Line Items]                      
Debt instrument, redemption price, percentage 103.00%                    
Convertible Senior Notes Due 2026 | Convertible Debt                      
Debt Instrument [Line Items]                      
Principal   $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 203,083,000 $ 203,083,000 $ 625,000,000    
Interest rate (as a percent)   1.25% 1.25% 1.25% 1.25% 1.25%          
Proceeds from Issuance of Long-Term Debt     $ 75,000,000                
Debt instrument, convertible, shares issuable (in shares)   0.0033365                  
Conversion price (in dollars per share) | $ / shares   $ 299.70 $ 299.70 $ 299.70 $ 299.70 $ 299.70          
Debt issuance costs   $ 16,200,000 $ 16,200,000 $ 16,200,000 $ 16,200,000 $ 16,200,000          
Payments to purchase capped calls               73,400,000      
Convertible debt exchanged $ 421,900,000                    
Gain on extinguishment of debt 142,200,000                    
Notes principal outstanding $ 100,000,000                    
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period One                      
Debt Instrument [Line Items]                      
Debt instrument, convertible, threshold trading days | trading_day       20              
Debt instrument, convertible, threshold consecutive trading days | consecutive_trading_day         30            
Debt instrument, redemption price, percentage   100.00%                  
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period Two                      
Debt Instrument [Line Items]                      
Debt instrument, convertible, threshold percentage of stock price trigger   130.00%                  
Debt instrument, convertible, threshold trading days | trading_day       20              
Debt instrument, convertible, threshold consecutive trading days | consecutive_trading_day         30            
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period Three                      
Debt Instrument [Line Items]                      
Debt instrument, convertible, threshold trading days         10 5          
Debt instrument, convertible, threshold percent of conversion price triggering convertible feature   98.00%                  
Convertible Senior Notes Due 2026 | Convertible Debt | Class A Common Stock                      
Debt Instrument [Line Items]                      
Common stock, par value (in dollars per share) | $ / shares   $ 0.0001 $ 0.0001 $ 0.0001 $ 0.0001 $ 0.0001          
Issuance of Class A common stock (in Shares) | shares 1,980,408                    
Convertible Senior Notes Due 2026 | Convertible Debt | Class A Common Stock | Debt Instrument, Redemption, Period One                      
Debt Instrument [Line Items]                      
Debt instrument, convertible, threshold percentage of stock price trigger   130.00%                  
Series 1 Convertible Notes | Convertible Debt                      
Debt Instrument [Line Items]                      
Principal $ 82,300,000           55,245,000 55,245,000      
Interest rate (as a percent) 9.00%                    
Debt issuance costs $ 21,600,000                    
Convertible debt exchanged 1,000                    
Convertible debt issued 82,300,000                    
Fair value of senior notes $ 87,500,000                    
Effective interest rate (as a percent) 16.30%                    
Accrued interest repaid               2,900,000      
Amortization of debt discount and issuance costs               700,000      
Conversion of debt, shares issued (in shares) | shares 45.8568                    
Convertible conversion price (in dollars per share) | $ / shares $ 21.75                    
Fair value of embedded derivative liability $ 25,200,000                    
Series 1 Convertible Notes | Convertible Debt | Class A Common Stock                      
Debt Instrument [Line Items]                      
Convertible debt exchanged               $ 27,000,000      
Conversion of debt, shares issued (in shares) | shares               1,601,304      
Series 2 Convertible Notes | Convertible Debt                      
Debt Instrument [Line Items]                      
Principal $ 192,000,000           183,453,000 $ 183,453,000      
Interest rate (as a percent) 11.50%                    
Debt issuance costs $ 33,300,000                    
Convertible debt exchanged 1,000                    
Convertible debt issued 192,000,000                    
Fair value of senior notes $ 186,200,000                    
Effective interest rate (as a percent) 16.30%                    
Accrued interest repaid               10,200,000      
Amortization of debt discount and issuance costs               1,500,000      
Conversion of debt, shares issued (in shares) | shares 27.5141                    
Convertible conversion price (in dollars per share) | $ / shares $ 36.30                    
Fair value of embedded derivative liability $ 24,000,000                    
Series 2 Convertible Notes | Convertible Debt | Class A Common Stock                      
Debt Instrument [Line Items]                      
Convertible debt exchanged               $ 8,500,000      
Conversion of debt, shares issued (in shares) | shares               379,104      
Floating Rate Senior Notes Due 2028 | Senior Notes                      
Debt Instrument [Line Items]                      
Principal 100,000,000                    
Proceeds from Issuance of Long-Term Debt 97,000,000                    
Convertible Senior Notes Due 2030                      
Debt Instrument [Line Items]                      
Gain on extinguishment of debt               $ 6,500,000      
Debt discount 5,700,000                    
Debt premium $ 5,200,000                    
Convertible Senior Notes Due 2030 | Convertible Debt                      
Debt Instrument [Line Items]                      
Debt instrument, convertible, threshold percentage of stock price trigger 130.00%                    
Debt instrument, redemption price, percentage 100.00%                    
Convertible debt exchanged $ 35,500,000                    
Amortization period of debt issuance costs 5 years                    
Debt covenant, restricted cash and cash equivalents, plus unused credit facility commitments available for more than five days at month end             31,500,000 31,500,000      
Convertible Senior Notes Due 2030 | Senior Notes                      
Debt Instrument [Line Items]                      
Amortization period of debt issuance costs 2 years                    
The Loan Agreements | Line of Credit | Secured Debt                      
Debt Instrument [Line Items]                      
Interest rate (as a percent)                     8.00%
Number of agreements | debtAgreement                     2
Line of credit amount                     $ 50,000,000
Upfront Structure fee (percent)                     1.50%
Amount borrowed             0        
Outstanding balance             $ 0 $ 0