XML 69 R54.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Borrowings - Narrative (Details) - USD ($)
3 Months Ended 4 Months Ended
Jul. 29, 2022
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2023
Dec. 31, 2023
Jan. 31, 2023
Jan. 18, 2023
Sep. 30, 2022
Sep. 30, 2021
Jul. 06, 2021
Debt Instrument [Line Items]                    
Interest payable   $ 2,892,000     $ 0          
Common stock, par value (in dollars per share)   $ 0.0001     $ 0.0001          
Carrying Value   $ 205,630,000     $ 203,859,000          
Long-term debt, current   3,458,000     3,332,000          
Proceeds from issuance of convertible notes - related party   0 $ 33,350,000              
Loss on debt extinguishment   0 1,634,000              
Change in fair value of derivatives - related parties   534,000 (12,934,000)              
Related Party                    
Debt Instrument [Line Items]                    
Change in fair value of derivatives - related parties   534,000 (12,934,000)              
2021 Convertible Note Payable | Related Party                    
Debt Instrument [Line Items]                    
Interest payable   1,737,000     0          
2021 Convertible Note Payable | Convertible Notes                    
Debt Instrument [Line Items]                    
Principal                   $ 100,000,000
Embedded conversion feature   46,000     78,000          
Carrying Value   96,033,000     $ 94,386,000          
Non-cash interest expense - related party   $ 3,416,000 2,961,000              
Coupon Interest Rate   40.00%     40.00%          
Amortization of debt discount   $ 1,531,000 1,207,000              
AFG Convertible Notes Payable | Related Party                    
Debt Instrument [Line Items]                    
Interest payable   $ 1,155,000     $ 0          
Carrying Value             $ 16,623,000      
Non-cash interest expense - related party     2,873,000              
AFG Convertible Notes Payable | Convertible Notes                    
Debt Instrument [Line Items]                    
Common stock, par value (in dollars per share)             $ 0.0001      
Conversion price per unit (in dollars per share)             $ 1.67      
Coupon Interest Rate   40.00%     40.00%          
AFG Convertible Notes Payable | Convertible Notes | Related Party                    
Debt Instrument [Line Items]                    
Principal           $ 13,750,000 $ 13,750,000      
Paid-in-kind interest rate   26.50%       26.50%        
Embedded conversion feature   $ 3,843,000     $ 4,345,000          
Carrying Value   17,917,000     18,139,000          
Non-cash interest expense - related party   1,435,000 969,000              
Amortization of debt discount   218,000 148,000              
Senior Secured Term Loan                    
Debt Instrument [Line Items]                    
Carrying Value   86,756,000     85,624,000          
Senior Secured Term Loan | SOFR | Minimum                    
Debt Instrument [Line Items]                    
Variable rate spread 0.2616%                  
Senior Secured Term Loan | NYFRB | Minimum                    
Debt Instrument [Line Items]                    
Variable rate spread 0.50%                  
Senior Secured Term Loan | Secured Debt                    
Debt Instrument [Line Items]                    
Principal $ 100,000,000                  
Carrying Value   86,756,000     85,624,000          
Number of days prior to current maturity date 91 days                  
Minimum prepayment amount $ 500,000,000                  
Repayment applicable treasury rate 0.50%                  
Interest escrowed for loan   $ 11,858,000     11,755,000          
Senior Secured Term Loan | SOFR Loans                    
Debt Instrument [Line Items]                    
Variable rate spread 8.50%                  
Coupon Interest Rate   14.11%                
Senior Secured Term Loan | ABR Loans                    
Debt Instrument [Line Items]                    
Stated interest rate 7.50%                  
Equipment financing facility                    
Debt Instrument [Line Items]                    
Carrying Value   $ 4,924,000     5,710,000          
Non-cash interest expense - related party   208,000 317,000              
Long-term line of credit   4,924,000     5,710,000          
Long-term debt, current   3,458,000     3,332,000          
Equipment financing facility | Line of Credit                    
Debt Instrument [Line Items]                    
Carrying Value   $ 4,924,000     $ 5,710,000          
Coupon Interest Rate               16.20% 14.30%  
Maximum borrowing capacity                 $ 25,000,000  
Yorkville Convertible Promissory Note | Convertible Notes | Related Party                    
Debt Instrument [Line Items]                    
Proceeds from issuance of convertible notes - related party       $ 22,000,000            
Amortization of debt discount     $ 6,952,000              
Converted instrument, shares issued (in shares)     11,216,492              
Embedded Derivatives - Yorkville Convertible Promissory Notes | Convertible Notes                    
Debt Instrument [Line Items]                    
Change in fair value of derivatives - related parties     $ 55,000