XML 64 R54.htm IDEA: XBRL DOCUMENT v3.25.1
Notes Payable, Long-Term Borrowing, and Convertible Notes - Narrative (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Jan. 02, 2025
d
Jan. 02, 2024
USD ($)
d
$ / shares
Feb. 02, 2021
USD ($)
d
$ / shares
Mar. 31, 2025
USD ($)
$ / shares
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Oct. 01, 2018
USD ($)
Short-term Debt [Line Items]              
Amortization of debt premium, net       $ (361) $ (253)    
Principal Balance       325,868   $ 326,043  
Long-term debt, gross       340,099   340,449  
Gain on extinguishment of debt       0 9,637    
Chief executive officer              
Short-term Debt [Line Items]              
Debt instrument, periodic payment       $ 200 100    
Molotov SAS              
Short-term Debt [Line Items]              
Debt interest rate       2.25%      
Principal Balance       $ 3,700      
Evolution AI Corporation EAI | Note payable              
Short-term Debt [Line Items]              
Debt interest rate             10.00%
Principal Balance             $ 2,700
Interest payable       4,100      
Evolution AI Corporation EAI | Interest and Penalties              
Short-term Debt [Line Items]              
Debt instrument, periodic payment       $ 7,200   $ 7,000  
2026 Convertible notes              
Short-term Debt [Line Items]              
Convertible notes payable     $ 402,500        
Debt interest rate     3.25% 3.25%   3.25%  
Proceeds from convertible note, net of issuance costs     $ 389,400        
Payments of stock issuance costs     $ 13,100        
Debt instrument, convertible, conversion price (in usd per share) | $ / shares     $ 57.78        
Debt instrument, convertible, threshold trading days | d     20        
Debt instrument, convertible, threshold consecutive trading days | d     30        
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%        
Redemption price, percentage     100.00%        
Interest expense       $ 2,400 3,100    
Amortization of debt premium, net       200 300    
Principal Balance       144,765   $ 144,765  
Long-term debt, gross       143,881   143,633  
2026 Convertible notes | Convertible Debt              
Short-term Debt [Line Items]              
Convertible notes payable   $ 205,800          
2026 Convertible notes | Fair Value, Inputs, Level 2              
Short-term Debt [Line Items]              
Convertible notes payable       $ 140,100   $ 111,800  
2026 Convertible notes | Debt Instrument, Redemption, Period One              
Short-term Debt [Line Items]              
Debt instrument, convertible, threshold trading days | d     20        
Debt instrument, convertible, threshold consecutive trading days | d     30        
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%        
2026 Convertible notes | Debt Instrument, Redemption, Period Two              
Short-term Debt [Line Items]              
Debt instrument, convertible, threshold trading days | d     5        
Debt instrument, convertible, threshold consecutive trading days | d     5        
Debt instrument, convertible, maximum percentage of product of sales price and conversion rate     98.00%        
2029 Convertible Notes              
Short-term Debt [Line Items]              
Debt interest rate       7.50%   7.50%  
Debt instrument, convertible, conversion price (in usd per share) | $ / shares   $ 3.84          
Interest expense       $ 6,700 1,600    
Amortization of debt premium, net       600 $ 600    
Unamortized financing costs   $ 4,200          
Principal Balance       177,506   $ 177,506  
Long-term debt, gross       188,141   188,750  
Gain on extinguishment of debt       $ 9,600      
2029 Convertible Notes | Convertible Debt              
Short-term Debt [Line Items]              
Convertible notes payable   $ 177,500          
Debt instrument, convertible, conversion price (in usd per share) | $ / shares       $ 0.2606474      
Debt instrument, convertible, threshold trading days | d 30            
Debt instrument, convertible, threshold consecutive trading days | d 20 20          
Debt instrument, convertible, threshold percentage of stock price trigger 200.00% 130.00%          
Debt instrument, convertible, threshold consecutive trading day immediately after measurement period   5 days          
Debt instrument, convertible, threshold percentage of notes trading price trigger   98.00%          
Debt instrument, convertible, threshold consecutive trading day before notice 10 days            
2029 Convertible Notes | Convertible Debt | Base Rate              
Short-term Debt [Line Items]              
Debt interest rate   7.50%          
2029 Convertible Notes | Convertible Debt | Paid in Kind              
Short-term Debt [Line Items]              
Debt interest rate   10.00%          
2029 Convertible Notes | Fair Value, Inputs, Level 2              
Short-term Debt [Line Items]              
Convertible notes payable       $ 194,500   161,700  
2029 Convertible Notes | Debt Instrument, Redemption, Period One | Convertible Debt              
Short-term Debt [Line Items]              
Debt instrument, convertible, threshold consecutive trading days | d     30,000        
Bpifrance | Molotov Acquisition              
Short-term Debt [Line Items]              
Principal balance       $ 900   $ 1,000  
Other              
Short-term Debt [Line Items]              
Debt interest rate       4.00%   4.00%  
Principal Balance       $ 30   $ 30  
Long-term debt, gross       $ 40   $ 40