XML 109 R52.htm IDEA: XBRL DOCUMENT v3.25.3
ACQUISITIONS - Schedule of Preliminary Purchase Consideration (Details) - USD ($)
$ in Thousands
 1 Months Ended 9 Months Ended
Aug. 28, 2025
Aug. 31, 2025
Sep. 30, 2025
Sep. 30, 2024
Asset Acquisition [Line Items]        
Net working capital estimate received from Pepsi related to the Rockstar Acquisition [1]     $ 30,617 $ 0
Rockstar        
Asset Acquisition [Line Items]        
Total fair value of Series B Preferred Stock and incremental fair value of Series A Preferred Stock $ 935,787 $ 935,800    
Non-cash amount attributable to ASC 805 business acquisition 337,000      
Less: Net working capital cash received from Pepsi (29,156)      
Preliminary fair value of purchase consideration 307,844      
Net working capital estimate received from Pepsi related to the Rockstar Acquisition     30,600  
Payments to acquire businesses, cash expected to be paid for post closing adjustments 1,500      
Rockstar | Pepsi        
Asset Acquisition [Line Items]        
Non-cash amount attributable to ASC 606 upfront payment to customer 598,787      
Rockstar | Series B Convertible Preferred Stock        
Asset Acquisition [Line Items]        
Total fair value of Series B Preferred Stock and incremental fair value of Series A Preferred Stock 907,920   $ 907,920 [2] $ 0 [2]
Rockstar | Series A Convertible Preferred Stock        
Asset Acquisition [Line Items]        
Total fair value of Series B Preferred Stock and incremental fair value of Series A Preferred Stock $ 27,867      
[1] Amounts in this line item are associated with a related party for all periods presented.
[2] [1]  Amounts in this line item are associated with a related party for all periods presented. The non-cash proceeds were used for the ASC 606 upfront payment to
customer and the Rockstar purchase consideration as part of the Pepsi Transactions, see Note 5. Acquisitions.