XML 63 R52.htm IDEA: XBRL DOCUMENT v3.25.4
CONVERTIBLE AND OTHER NOTES PAYABLE - Schedule of Notes Payable (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Notes Payable    
Debt Instrument [Line Items]    
Notes payable $ 1,118,098 $ 1,122,053
Less: Unamortized discounts 30,041 31,773
Total notes payable, net 1,088,057 1,090,280
Less: current portion 16,214 16,290
Convertible and other notes payable, net of current portion 1,071,843 1,073,990
Issuance of New Secured Convertible Notes    
Debt Instrument [Line Items]    
Total notes payable, net $ 1,085,000  
2031 Convertible Notes | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 0.00%  
Effective Interest Rates 0.40%  
Notes payable $ 625,000 625,000
2029 Convertible Notes | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 3.00%  
Effective Interest Rates 3.70%  
Notes payable $ 460,000 460,000
Bremer loan | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 5.50%  
Effective Interest Rates 5.50%  
Notes payable $ 9,647 10,669
Didado note | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 5.00%  
Effective Interest Rates 15.00%  
Notes payable $ 8,281 8,964
HMC note | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 5.00%  
Effective Interest Rates 15.00%  
Notes payable $ 8,181 9,042
Harper note | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 5.00%  
Effective Interest Rates 15.00%  
Notes payable $ 2,651 3,119
Trilogy note | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 5.00%  
Effective Interest Rates 15.00%  
Notes payable $ 1,831 2,107
ACM note | Notes Payable    
Debt Instrument [Line Items]    
Stated Interest Rate 0.00%  
Effective Interest Rates 15.00%  
Notes payable $ 2,443 3,023
Other | Notes Payable    
Debt Instrument [Line Items]    
Notes payable $ 64 $ 129
Other | Notes Payable | Minimum    
Debt Instrument [Line Items]    
Stated Interest Rate 7.10%  
Effective Interest Rates 7.10%  
Other | Notes Payable | Maximum    
Debt Instrument [Line Items]    
Stated Interest Rate 7.70%  
Effective Interest Rates 7.70%