XML 92 R77.htm IDEA: XBRL DOCUMENT v3.25.0.1
NOTE PAYABLE - Narratives (Details) - USD ($)
1 Months Ended 12 Months Ended
Dec. 04, 2024
Aug. 07, 2024
Jun. 07, 2024
Apr. 14, 2023
Apr. 26, 2022
Dec. 01, 2021
Jun. 14, 2021
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Aug. 06, 2024
Mar. 31, 2021
Debt Instrument [Line Items]                            
Debt conversion, converted instrument,                   $ 0 $ 0 $ 20,239,000    
Loss on early extinguishment of debt                   15,629,000 837,000 0    
Cash paid for interest                   6,337,000 11,984,000 $ 4,364,000    
Carrying value of long-term debt                   $ 0 84,312,000      
Common Stock                            
Debt Instrument [Line Items]                            
Conversion of convertible note (in shares)         2,046,827             2,046,827    
Notes Payable, Other Payables                            
Debt Instrument [Line Items]                            
Extinguishment of debt       $ 30,000,000                    
SNAP June 2020 Note                            
Debt Instrument [Line Items]                            
Aggregate proceeds                 $ 15,000,000          
Interest rate, stated percentage                 5.00%          
Interest expense                       $ 700,000    
Amortization of the debt discount                       $ 400,000    
Effective interest rate (percent)                       14.30%    
Debt conversion, converted instrument,         $ 15,000,000                  
Debt conversion, converted instrument, interest amount converted         1,400,000                  
Write off of deferred debt issuance cost         200,000                  
Write-off of derivative liability         $ 4,100,000                  
SVB March 2021 Notes                            
Debt Instrument [Line Items]                            
Borrowings                           $ 30,000,000
Loan interest rate (percent)                   9.00%        
Effective interest rate (percent)                   13.75%        
Extinguishment of debt       18,500,000                    
Repayments of debt       18,100,000                    
Prepayment premium       300,000                    
Interest payable       100,000                    
Loss on early extinguishment of debt       400,000                    
SVB March 2021 Notes | Secured Debt                            
Debt Instrument [Line Items]                            
Interest expense related to the debt discounts                   $ 0 16,000 $ 1,000,000    
SVB March 2021 Notes | Prime Rate                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)                   5.75%        
SCI June 2021 Note                            
Debt Instrument [Line Items]                            
Amortization of the debt discount                     $ 31,000 $ 800,000    
Loan interest rate (percent)                   9.00%        
Effective interest rate (percent)                   13.75%        
Extinguishment of debt       11,700,000                    
Repayments of debt       11,500,000                    
Prepayment premium       200,000                    
Loss on early extinguishment of debt       400,000                    
Incremental extension amount               $ 5,000,000            
Maximum borrowing capacity               $ 15,000,000            
Proceeds from lines of credit           $ 10,000,000 $ 5,000,000              
SCI June 2021 Note | Prime Rate                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)                   5.75%        
Term Loan | Secured Debt                            
Debt Instrument [Line Items]                            
Effective interest rate (percent)                   14.00%        
Maximum borrowing capacity       100,000,000                    
Additional borrowing capacity       $ 25,000,000                    
Term Loan | Secured Debt | Closing date                            
Debt Instrument [Line Items]                            
Percentage of Term Loan required to be paid (percent)       3.50%                    
Initial period with collateral protection insurance payments       18 months                    
Term Loan | Secured Debt | 18-month anniversary                            
Debt Instrument [Line Items]                            
Percentage of Term Loan required to be paid (percent)       2.50%                    
Term Loan | Term SOFR | Secured Debt                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)       0.15%                    
Term Loan | SOFR | Secured Debt                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)       8.50%                    
Term Loan | NYFRB Rate | Secured Debt                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)       0.50%                    
Term Loan | Adjustable Rate | Secured Debt                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)       1.00%                    
Term Loan | Alternate Base Rate | Secured Debt                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)       7.50%                    
Notes Payable, Other Payables | Secured Debt                            
Debt Instrument [Line Items]                            
Interest expense                   $ 6,000,000        
Effective interest rate (percent)                   25.18%        
Interest expense related to the debt discounts                   $ 1,500,000        
Cash paid for interest                   3,500,000        
Payoff Letter                            
Debt Instrument [Line Items]                            
Extinguishment of debt     $ 105,600,000                      
Repayments of debt     100,000,000                      
Prepayment premium     5,000,000                      
Interest payable     2,600,000                      
Loss on early extinguishment of debt     15,600,000                      
Transaction expense     $ 600,000                      
Amelia Debt | Term Loan                            
Debt Instrument [Line Items]                            
Interest percentage (percent)   2.00%                        
Interest expense                   2,000,000.0        
Interest paid capitalized                   $ 100,000        
Amelia Debt | Term Loan | Amelia Technologies, LLC                            
Debt Instrument [Line Items]                            
Principal amount                         $ 121,500,000  
Payment to retire debt assumed   $ 70,000,000.0                        
Shares issued as consideration (in shares)   2,943,917                        
Carrying value of long-term debt   $ 39,700,000                        
Amelia Debt | Term SOFR | Term Loan | Variable Rate Component One                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)   9.00%                        
Amelia Debt | Term SOFR | Term Loan | Variable Rate Component Two                            
Debt Instrument [Line Items]                            
Prime interest rate (percent)   1.00%                        
Amelia Debt Payoff Letter                            
Debt Instrument [Line Items]                            
Extinguishment of debt $ 39,800,000                          
Repayments of debt 39,800,000                          
Loss on early extinguishment of debt 42,000                          
Transaction expense $ 42,000