XML 105 R89.htm IDEA: XBRL DOCUMENT v3.24.4
Warrants - Narrative (Details)
3 Months Ended 5 Months Ended 6 Months Ended 12 Months Ended
Sep. 03, 2024
USD ($)
$ / shares
shares
Jun. 27, 2024
$ / shares
shares
Dec. 29, 2023
USD ($)
$ / shares
shares
Oct. 20, 2023
USD ($)
shares
Sep. 29, 2023
USD ($)
shares
Aug. 01, 2023
USD ($)
shares
Oct. 13, 2024
USD ($)
$ / shares
Jul. 21, 2024
USD ($)
Oct. 15, 2023
USD ($)
Oct. 15, 2023
USD ($)
Oct. 13, 2024
USD ($)
d
$ / shares
shares
Apr. 28, 2024
USD ($)
d
$ / shares
shares
Apr. 30, 2023
USD ($)
$ / shares
shares
Dec. 28, 2023
shares
Dec. 04, 2023
USD ($)
$ / shares
Jul. 31, 2023
$ / shares
shares
Jan. 24, 2022
shares
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares             $ 9.25       $ 9.25 $ 9.58 $ 1.31        
Sale of private placement warrants (in shares)                           354,436      
Proceeds from the Oaktree Tranche 2 Loan | $                       $ 1,012,000 $ 0        
Issuance of warrants | $             $ 67,000   $ 173,000     173,000 1,722,000        
Gain on change in fair value of warrant liabilities and other | $             (3,573,000)   (1,759,000) $ (1,350,000) $ (6,248,000) $ (26,633,000) 0        
Shares issued upon conversion (in shares)                     5,000 5,000          
Granted (in shares)                     1,041,792 28,864,100          
Reclassification of liability-classified warrants | $             $ (1,864,000)   $ (1,834,000) $ 0 $ 1,864,000 $ (894,000)          
Warrants                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares             $ 11.50       $ 11.50 $ 11.50          
Issuance of warrants | $ $ 401,000           $ 401,000         $ 173,000          
Warrants outstanding | $             766,000 $ 3,373,000     $ 766,000 5,411,000 $ 1,925,000        
Gain on change in fair value of warrant liabilities and other | $             $ (4,928,000) $ (2,038,000)       $ (25,872,000)          
Expiration period             5 years       5 years 5 years          
Reclassification of liability-classified warrants | $ $ 1,864,000           $ 1,864,000         $ (894,000)          
Banyan Acquisition Corporation                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)     23,985,000                            
Threshold period for not to transfer, assign or sell any of their shares or warrants after the completion of the initial business combination               30 days     30 days            
Senior notes                                  
Class of Warrant or Right [Line Items]                                  
Face amount | $     $ 90,000,000                            
Term Loan, Tranche 2 | Term loans                                  
Class of Warrant or Right [Line Items]                                  
Proceeds from the Oaktree Tranche 2 Loan | $     $ 5,000,000 $ 5,000,000 $ 1,500,000 $ 1,000,000                      
Term Loan, Tranche 2 | Senior notes                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares     $ 0.01                            
Shares issued upon conversion (in shares)     1,650,000                            
Silverview Tranche 3 Loan | Term loans                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares $ 0.01                                
Proceeds from the Oaktree Tranche 2 Loan | $ $ 2,000,000                                
Issuance of warrants | $ $ 67,000                                
Warrants issued (in shares) 29,292                                
Tranche 1 Loan | Senior notes                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares     $ 0.01                            
Shares issued upon conversion (in shares)     2,500,000                            
Face amount | $     $ 50,000,000                            
Oaktree Tranche 2 Loan | Term loans                                  
Class of Warrant or Right [Line Items]                                  
Proceeds from the Oaktree Tranche 2 Loan | $ $ 3,000,000                                
Warrants issued (in shares) 174,750                                
Granted (in shares) 174,750                                
Tranche 2 Warrants                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares     $ 0.01                            
Sale of private placement warrants (in shares)     38,142 38,143 11,443                        
Issuance of warrants | $     $ 415,000 $ 524,000 $ 173,000                        
Trigger price (in dollars per share) | $ / shares     $ 6.00                            
Granted (in shares) 1,900,000   1,900,000                            
Public Warrants                                  
Class of Warrant or Right [Line Items]                                  
Warrants outstanding | $     $ 4,456,000                            
Gain on change in fair value of warrant liabilities and other | $             $ 966,000       $ 2,132,000 $ 2,403,000          
Exercisable term                     30 days   30 days        
Expiration period             5 years       5 years 5 years          
Public Warrants | Banyan Acquisition Corporation                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)                                 12,075,000
Private Placement Warrants                                  
Class of Warrant or Right [Line Items]                                  
Warrants outstanding | $     $ 25,368,000                            
Gain on change in fair value of warrant liabilities and other | $             $ 1,932,000       $ 3,204,000 $ 22,010,000          
Private Placement Warrants | Banyan Acquisition Corporation | Private Placement                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)                                 11,910,000
Redemption Of Warrant Price Per Share Equals Or Exceeds 18.00 | Banyan Acquisition Corporation | Public Warrants                                  
Class of Warrant or Right [Line Items]                                  
Price per shares of common stock (in dollars per share) | $ / shares             $ 18.00       $ 18.00 $ 18.00          
Redemption price per public warrant (in dollars per share) | $ / shares                     $ 0.01 $ 0.01          
Minimum threshold written notice period for redemption of public warrants                     30 days 30 days          
Threshold trading days for redemption of public warrants                     20 days 20 days          
Class of warrant or right redemption of warrants or rights threshold trading days before sending notice of redemption of warrants                     3 days 3 days          
Redemption Of Warrant Price Per Share Equals Or Exceeds 10.00 | Banyan Acquisition Corporation | Public Warrants                                  
Class of Warrant or Right [Line Items]                                  
Price per shares of common stock (in dollars per share) | $ / shares             $ 10.00       $ 10.00 $ 10.00          
Redemption price per public warrant (in dollars per share) | $ / shares                     $ 0.10 $ 0.10          
Minimum threshold written notice period for redemption of public warrants                     30 days 30 days          
Threshold trading days for redemption of public warrants                     20 days 20 days          
Threshold consecutive trading days for redemption of public warrants | d                     30 30          
Contingently Issuable Tranche 1 Warrants | Warrant, Scenario 1                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares     $ 0.01                            
Trigger price (in dollars per share) | $ / shares     $ 8.00                            
Granted (in shares)     187,500                            
Contingently Issuable Tranche 1 Warrants | Warrant, Scenario 2                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares   $ 0.01                              
Trigger price (in dollars per share) | $ / shares   $ 6.00 $ 6.00                            
Granted (in shares)   412,500 412,500                            
Additional Oaktree Tranche 2 Warrants                                  
Class of Warrant or Right [Line Items]                                  
Granted (in shares) 2,912,500                                
Additional Oaktree Tranche 2 Warrants, Incremental                                  
Class of Warrant or Right [Line Items]                                  
Warrants outstanding | $ $ 859,000                                
Granted (in shares) 1,012,500                                
Tranche 1 Warrants                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares     $ 0.01                            
Expiration period     10 years                            
Silverview Credit Partners LP                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares                         $ 0.01   $ 0.01    
Sale of private placement warrants (in shares)           7,629             267,000     258,303  
Warrants outstanding | $                         $ 1,712,000        
Silverview Credit Partners LP | Amended Warrants                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)           162,946                      
Silverview Credit Partners LP | Warrants Not Amended                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)           8,697                      
Silverview Credit Partners LP | Issued Warrants                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)           179,272                      
Silverview Credit Partners LP | Contingently Issuable Warrants                                  
Class of Warrant or Right [Line Items]                                  
Sale of private placement warrants (in shares)           87,728                      
Service Provider                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares                         $ 10        
Sale of private placement warrants (in shares)                         7,500        
Granite Creek Capital Partners LLC                                  
Class of Warrant or Right [Line Items]                                  
Exercise price of warrant (in dollars per share) | $ / shares                               $ 0.001  
Sale of private placement warrants (in shares)                         111,619     48,530  
Warrants outstanding | $                         $ 1,925,000   $ 2,202,000    
Granite Creek Capital Partners LLC | Warrants                                  
Class of Warrant or Right [Line Items]                                  
Issuance of warrants | $                       $ 1,015,000