XML 96 R83.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt - Long-Term Debt Narrative (Details)
1 Months Ended 12 Months Ended
Dec. 31, 2023
USD ($)
Dec. 27, 2023
USD ($)
shares
Oct. 31, 2023
USD ($)
Sep. 30, 2023
USD ($)
Apr. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Aug. 31, 2020
USD ($)
Aug. 31, 2018
USD ($)
Dec. 31, 2023
USD ($)
loan
Dec. 26, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
Oct. 28, 2022
USD ($)
Oct. 17, 2022
USD ($)
Sep. 30, 2022
USD ($)
May 11, 2021
Jan. 31, 2021
USD ($)
Nov. 30, 2020
USD ($)
Aug. 31, 2019
USD ($)
Schedule of Debt [Line Items]                                      
Unamortized debt issuance costs $ 151,000               $ 151,000                    
Interest expense                 22,223,000   $ 8,291,000                
Long-term debt 193,289,000               193,289,000                    
Outstanding debt obligations for which waiver letters were received 42,675,000               42,675,000   13,645,000                
Derivative liability 2,508,000 $ 2,248,000             2,508,000   971,000                
Unrealized gain (loss) related to the change in fair value of derivative liability                 (14,589,000) $ (14,589,000) 470,000                
Derivative liability, write-off   (15,560,000)                                  
Gain on extinguishment of debt                 14,843,000   0                
Long-term notes payable, non-current portion 166,818,000               166,818,000   222,320,000                
Payroll Protection Program CARES Act                                      
Schedule of Debt [Line Items]                                      
Debt, term                                 5 years    
Principal amount                                 $ 339,000    
Interest rate                                 1.00%    
Percent of loan used for payroll-related expenses                       100.00%              
Long-term notes payable, non-current portion                     339,000                
Loan forgiveness amount                 $ 339,000                    
Notes Payable to Banks                                      
Schedule of Debt [Line Items]                                      
Late payment, penalty fee, percent                 5.00%                    
Number of separate loan agreements | loan                 40                    
Unamortized debt issuance costs 151,000               $ 151,000   217,000                
Amortization of debt issuance costs                 98,000   79,000                
Interest expense                 9,251,000   4,023,000                
Bridge Notes                                      
Schedule of Debt [Line Items]                                      
Unamortized debt issuance costs $ 0               0   $ 1,500,000                
Long-term debt                   $ 95,503,000     $ 85,000,000            
Principal amount                         $ 35,000,000 $ 50,000,000          
Maximum borrowing capacity                           $ 85,000,000          
Interest rate                     10.00%     10.00%          
Derivative liability   15,560,000                       $ 1,441,000          
Principal balance converted   85,000,000                                  
Interest converted   10,503,000                                  
Debt issuance cost, write-off   $ 717,000                                  
Amortization of debt discount                 783,000   $ 202,000                
Interest expense                 $ 8,687,000   $ 1,816,000                
Effective interest rate   13.30%                 14.30%                
Bridge Notes | Common Class A                                      
Schedule of Debt [Line Items]                                      
Debt converted, shares issued (in shares) | shares   9,550,274                                  
Other Debt Payable | EID loan                                      
Schedule of Debt [Line Items]                                      
Debt, term             30 years                        
Proceeds from loans             $ 122,000                        
Interest rate             3.75%                        
Principal and interest deferral period             12 months                 24 months      
Minimum | Notes Payable to Banks                                      
Schedule of Debt [Line Items]                                      
Debt, term 2 years               2 years                    
Maximum | Notes Payable to Banks                                      
Schedule of Debt [Line Items]                                      
Debt, term 15 years               15 years                    
Secured Debt | Line of Credit                                      
Schedule of Debt [Line Items]                                      
Late payment, penalty fee, percent               5.00%                      
Maximum borrowing capacity $ 15,250,000             $ 12,255,000 $ 15,250,000           $ 32,250,000     $ 27,250,000 $ 22,255,000
Floor rate               0.0225                      
Debt instrument, term               12 years                      
Long-term debt 13,148,000               13,148,000   $ 32,153,000                
Available borrowing capacity 2,102,000               2,102,000   $ 97,000                
Secured Debt | Line of Credit | Overnight LIBOR                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate               2.25%                      
Secured Debt | Line of Credit | LIBOR                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate               3.00%                      
Revolving Credit Facility | Line of Credit                                      
Schedule of Debt [Line Items]                                      
Maximum borrowing capacity           $ 60,000,000                          
Long-term debt $ 59,540,000               $ 59,540,000                    
Proceeds from loans     $ 3,000,000 $ 8,713,000 $ 3,300,000 $ 44,527,000                          
Revolving Credit Facility | Line of Credit | Prime Rate | Variable Rate Component One                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate           1.25%                          
Revolving Credit Facility | Line of Credit | Prime Rate | Variable Rate Component Two                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate           (1.88%)                          
Revolving Credit Facility | Line of Credit | SOFR                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate 1.25%   1.25% 1.25% 1.25% 1.25%                          
Revolving Credit Facility | Line of Credit | SOFR | Variable Rate Component Three                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate           1.25%                          
Revolving Credit Facility | Line of Credit | Daily Simple SOFR Rate | Variable Rate Component Four                                      
Schedule of Debt [Line Items]                                      
Basis spread on variable rate           1.25%