XML 69 R57.htm IDEA: XBRL DOCUMENT v3.25.1
Credit Facility (Details) - USD ($)
3 Months Ended 9 Months Ended
Jul. 31, 2025
Mar. 03, 2025
Jun. 17, 2024
Apr. 30, 2025
Jul. 31, 2024
Apr. 30, 2024
Apr. 30, 2025
Apr. 30, 2024
Oct. 31, 2025
Jun. 06, 2025
Jan. 31, 2025
Oct. 17, 2024
Line of Credit Facility [Line Items]                        
Total net deferred financing costs     $ 17,465,000                  
Accrued term loan amendment fee             $ 2,809,000 $ 0        
Interest expense related to credit facility       $ 4,555,000     6,118,000          
Weighted average interest rate       18.40%   12.30%            
Initial estimated fair value and carrying value of combined embedded derivatives     3,116,000   $ 3,041,000              
Embedded Derivative, Gain (Loss) on Embedded Derivative, Net       $ 2,214,000     (710,000)          
Term Loan proceeds allocated to Lender warrants     $ 3,011,000                  
Write-off of deferred financing costs and debt discounts       3,479,000   $ 0 4,891,000 0        
New Credit Facility Warrants                        
Line of Credit Facility [Line Items]                        
Warrants outstanding (in shares)     1,435,884                  
Exercise price of warrants or rights     $ 0.10                  
Class Of Warrant Or Right, Resell Rights, Percentage     50.00%                  
Class Of Warrant Or Right, Resell Rights, Discount Percentage     10.00%                  
Class Of Warrant Or Right, Resell Rights, Volume Weighted Average Price     30 days                  
Warrant liability, fair value       1,862,000 4,544,000   1,862,000          
Fair value adjustment of warrants       (907,000)     (2,682,000)          
Term Loan proceeds allocated to Lender warrants     $ 3,011,000                  
Credit Facility                        
Line of Credit Facility [Line Items]                        
Total net deferred financing costs     9,979,000                  
Outstanding balance during period, minimum             168,008,000          
Outstanding balance during period, maximum             202,940,000          
Interest expense related to credit facility       8,330,000   $ 5,130,000 $ 27,257,000 $ 15,286,000        
Weighted average interest rate             18.70% 11.40%        
Long-term debt       148,882,000 177,577,000   $ 148,882,000          
Line of credit facility, term   90 days                   90 days
Debt instruments, covenant, net leverage ratio, maximum             3.15          
Minimum interest expense coverage ratio             1.25          
Minimum liquidity                     $ 35,000,000  
Initial estimated fair value and carrying value of combined embedded derivatives     0                  
Term Loan proceeds allocated to Lender warrants     0                  
Credit Facility | Subsequent Event                        
Line of Credit Facility [Line Items]                        
Minimum liquidity                 $ 17,500,000      
Credit Facility | Line of Credit                        
Line of Credit Facility [Line Items]                        
Minimum liquidity       $ 20,000,000     $ 20,000,000          
Credit Facility | Line of Credit | Base Rate                        
Line of Credit Facility [Line Items]                        
Debt instrument, interest rate, stated percentage   12.00%   9.50%     9.50%         12.00%
Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR)                        
Line of Credit Facility [Line Items]                        
Debt instrument, interest rate, stated percentage   13.00%   10.50%     10.50%         13.00%
Secured Credit Facility | Credit Facility                        
Line of Credit Facility [Line Items]                        
Long-term line of credit       $ 168,008,000     $ 168,008,000          
Secured Credit Facility | Credit Facility | Line of Credit                        
Line of Credit Facility [Line Items]                        
Term Loan   $ 162,000,000                    
Debt instrument, amortization percent   2.50%                    
Debt instrument, periodic payment         675,000              
Debt instrument, annual principal payment   $ 1,012,500                    
Secured Credit Facility | Credit Facility | Line of Credit | Subsequent Event                        
Line of Credit Facility [Line Items]                        
Debt instrument, periodic payment $ 4,050,000                      
Revolving Loan Facility | Credit Facility                        
Line of Credit Facility [Line Items]                        
Line of credit facility, maximum borrowing capacity   29,321,000                 $ 32,500,000 $ 27,500,000
Total net deferred financing costs     3,353,000                  
Long-term debt       $ 23,416,000 32,500,000   $ 23,416,000          
Initial estimated fair value and carrying value of combined embedded derivatives     0                  
Term Loan proceeds allocated to Lender warrants     0                  
Revolving Loan Facility | Credit Facility | Line of Credit                        
Line of Credit Facility [Line Items]                        
Line of credit facility, borrowing capacity base, billed accounts receivable percentage       85.00%     85.00%          
Line of credit facility, borrowing capacity base, unbilled accounts receivable percentage       85.00%     85.00%          
Line of credit facility, borrowing capacity base, percentage of billed and unbilled receivables calculations       12.50%     12.50%          
Line of credit facility, borrowing capacity base, billed and unbilled receivables calculations, amount       $ 15,000,000     $ 15,000,000          
Line of credit facility, borrowing capacity base, percentage of inventory       60.00%     60.00%          
Term Loan   $ 56,821,000 56,821,000                  
Debt instrument, unused line fee   0.50%                    
Line of credit facility, increase (decrease), net   $ 3,179,000                    
Remaining borrowing capacity       $ 113,381,000 114,661,000   $ 113,381,000          
Partial principal payment   9,084,000                    
Revolving Loan Facility | Credit Facility | Line of Credit | Base Rate                        
Line of Credit Facility [Line Items]                        
Debt instrument, interest rate margin increase             1.00%          
Revolving Loan Facility | Credit Facility | Line of Credit | Base Rate | Minimum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             4.75%          
Revolving Loan Facility | Credit Facility | Line of Credit | Base Rate | Maximum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             5.25%          
Revolving Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Minimum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             5.75%          
Revolving Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Maximum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             6.25%          
Term Loan A | Credit Facility                        
Line of Credit Facility [Line Items]                        
Long-term debt       123,135,000 142,036,000   $ 123,135,000          
Unsecured Debt | Credit Facility                        
Line of Credit Facility [Line Items]                        
Line of credit facility, maximum borrowing capacity   40,000,000                   $ 25,000,000
Unsecured Debt | Credit Facility | Subsequent Event                        
Line of Credit Facility [Line Items]                        
Line of credit facility, maximum borrowing capacity                   $ 65,000,000    
Term Loan Facility | Credit Facility                        
Line of Credit Facility [Line Items]                        
Total net deferred financing costs     6,626,000 4,677,000 6,425,000   4,677,000          
Less: Unamortized discount       16,780,000 13,202,000   16,780,000          
Term Loan       144,592,000 161,663,000   $ 144,592,000          
Initial estimated fair value and carrying value of combined embedded derivatives     0                  
Term Loan proceeds allocated to Lender warrants     $ 0                  
Term Loan Facility | Credit Facility | Line of Credit                        
Line of Credit Facility [Line Items]                        
Partial principal payment   $ 27,252,000                    
Term Loan Facility | Credit Facility | Line of Credit | Base Rate                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             9.50%          
Term Loan Facility | Credit Facility | Line of Credit | Base Rate | Minimum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             7.50%          
Term Loan Facility | Credit Facility | Line of Credit | Base Rate | Maximum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             9.00%          
Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR)                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             10.50%          
Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Minimum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             8.50%          
Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Maximum                        
Line of Credit Facility [Line Items]                        
Basis spread on variable rate             10.00%          
Embedded Derivative Loan Facility | Credit Facility                        
Line of Credit Facility [Line Items]                        
Long-term debt       $ 2,331,000 $ 3,041,000   $ 2,331,000