XML 77 R59.htm IDEA: XBRL DOCUMENT v3.25.1
Long-term debt, net - Narrative (Details) - USD ($)
6 Months Ended 12 Months Ended
Oct. 16, 2024
Feb. 22, 2024
Jun. 30, 2024
Dec. 31, 2024
Paid-in-kind interest       $ 1,400,000
Revolving credit And term loan agreement        
Interest rate   3.00%    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]   us-gaap:SecuredOvernightFinancingRateSofrMember    
Minimum fixed charge coverage ratio   0.0125    
Interest expenses       1,605,000
Paid-in-kind interest       1,331,000
Revolving credit And term loan agreement | Till September 30 2024        
Maximum senior cash flow leverage ratio   0.0375    
Revolving credit And term loan agreement | From December 31 2027        
Maximum senior cash flow leverage ratio   0.02    
Term loan        
Term loan amount   $ 18,000,000    
Quarterly repayments   $ 450,000    
Percentage of the excess annual cash flow   50.00%    
Net cash flow leverage   0.02    
Gross debt issuance costs       385,000
Accumulated amortization       73,000
Revolving credit facility        
Line of credit facility $ 8,000,000 $ 6,000,000    
Percentage of eligible accounts receivable 80.00%      
Percentage of eligible inventory 50.00%      
Percentage of commitment fee 0.50%      
Gross debt issuance costs       128,000
Accumulated amortization       $ 22,000
Notes payable with Sellers        
Notes payable term   5 years    
Other Notes Payable, Current   $ 12,750,000    
Debt instrument interest rate   8.00%    
Debt instrument interest rate annual increase   2.00%    
Short-term notes payable     $ 2,700,000