XML 106 R91.htm IDEA: XBRL DOCUMENT v3.26.1
Long-Term Debt - Agreement (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Dec. 15, 2023
Sep. 30, 2025
Mar. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Long-Term Debt            
Current portion of long-term debt       $ 12,526 $ 11,394  
Long-term debt       96,451 106,875  
Cash paid for interest       11,906 9,985  
Principal repayment       $ 10,598 $ 6,902  
Common Stock Warrants, Exercise price of $35.00 per share            
Long-Term Debt            
Exercise price of warrants (in dollars per share)       $ 35 $ 35  
Common Stock Warrants, Exercise price of $42.50 per share            
Long-Term Debt            
Exercise price of warrants (in dollars per share)       42.5 42.5  
Common Stock Warrants, Exercise price of $50.00 per share            
Long-Term Debt            
Exercise price of warrants (in dollars per share)       $ 50 $ 50  
Blue Owl Loan Agreement            
Long-Term Debt            
Maximum borrowing capacity $ 140,000          
Interest rate (as a percent) 9.875%          
Security interest as a percentage of equity of wholly owned subsidiary 100.00%          
Interest expense       $ 13,000    
Blue Owl Loan Agreement | Common Stock Warrants, Issued December 2023            
Long-Term Debt            
Warrants to purchase shares of common stock           120,000
Fair value of warrants $ 1,500     1,500    
Blue Owl Loan Agreement | Common Stock Warrants, Exercise price of $35.00 per share            
Long-Term Debt            
Warrants to purchase shares of common stock 40,000         40,000
Exercise price of warrants (in dollars per share) $ 35         $ 35
Blue Owl Loan Agreement | Common Stock Warrants, Exercise price of $42.50 per share            
Long-Term Debt            
Warrants to purchase shares of common stock 40,000          
Exercise price of warrants (in dollars per share) $ 42.5         42.5
Blue Owl Loan Agreement | Common Stock Warrants, Exercise price of $50.00 per share            
Long-Term Debt            
Warrants to purchase shares of common stock 40,000          
Exercise price of warrants (in dollars per share) $ 50         $ 50
Blue Owl Loan Agreement, Initial term loan            
Long-Term Debt            
Maximum borrowing capacity $ 130,000          
Aggregate principal amount 130,000     130,000    
Proceeds from issuance of long-term debt, net 119,600          
Fees and lender expenses 4,100          
Amount deposited into reserve accounts to pay interest, administrative fees and operating expenses 6,300          
Debt issuance costs $ 600     400    
Gross principal       $ 112,498    
Effective interest rate (as a percent) 11.01%     10.89%    
Debt discount costs $ 5,300     $ 3,100    
Debt discount, allocated fees and lender expenses 3,800          
Current portion of long-term debt       12,526    
Long-term debt       96,451    
Interest expense       13,031 $ 13,840  
Semi-annual payment, principal and interest   $ 11,400 $ 11,100      
Cash paid for interest   5,800 6,100      
Principal repayment   $ 5,600 $ 5,000      
Blue Owl Loan Agreement, Initial term loan | Common Stock Warrants, Issued December 2023            
Long-Term Debt            
Fair value of warrants 1,500          
Blue Owl Loan Agreement, Delayed draw term loan            
Long-Term Debt            
Maximum borrowing capacity 10,000          
Proceeds from issuance of long-term debt       $ 0    
Allocated costs for the term loan commitment $ 300