XML 89 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Stonepeak Credit Agreement (Details)
Dec. 12, 2023
USD ($)
item
$ / shares
shares
Mar. 31, 2025
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
$ / shares
shares
Debt        
Principal Balance   $ 305,189,000 $ 300,194,000  
Stonepeak Warrants        
Debt        
Unamortized debt discount $ 31,800,000      
Stonepeak Warrants, With Exercise Price Of Dollars 5.50        
Debt        
Aggregate number of warrant shares (in shares) | shares 10,000,000     10,000,000
Exercise price of the warrant (in dollars per share) | $ / shares $ 5.5     $ 5.5
Stonepeak Warrants, With Exercise Price Of Dollars 6.50        
Debt        
Aggregate number of warrant shares (in shares) | shares 10,000,000     10,000,000
Exercise price of the warrant (in dollars per share) | $ / shares $ 6.5 $ 6.5   $ 6.5
Stonepeak Loan Facility        
Debt        
Interest rate 9.50%      
Period of company may elect to payment of interest in kind 2 years      
Percentage of interest company may elect to pay in kind 75.00%      
Internal rate of return for each lender under loan facility 11.50%      
Minimum multiple on invested capital for each lender under credit facility | item 1.4      
Debt issuance costs net $ 39,300,000      
Original issue discount and direct lender fees 6,100,000      
Debt issuance costs $ 1,400,000      
Amount of interest to be payable-in-kind   $ 15,000,000    
Amount of interest to be payable-in-kind for each quarter   5,000,000    
Stonepeak Loan Facility | If Change In Control Occurs On Or Prior To First Anniversary Of Loan Facility Closing Date        
Debt        
Change in control premium percentage 20.00%      
Stonepeak Loan Facility | If Change In Control Occurs After First Anniversary Of Loan Facility Closing Date But On Or Prior To Second Anniversary Of Loan Facility Closing Date        
Debt        
Change in control premium percentage 10.00%      
Stonepeak Loan Facility | If Change In Control Occurs After Second Anniversary Of Loan Facility Closing Date        
Debt        
Internal rate of return for each lender under loan facility 11.50%      
Stonepeak Term Loan        
Debt        
Debt issuance amount $ 300,000,000      
Principal Balance   $ 305,000,000 $ 300,000,000  
Stonepeak delayed draw term loan        
Debt        
Debt issuance amount $ 100,000,000      
Commitment fee 1.00%