XML 243 R19.htm IDEA: XBRL DOCUMENT
v3.24.1.1.u2

Debt | 3 Months Ended
--- | ---
Mar. 31, 2024
Debt Disclosure [Abstract] |
Debt | 12. Debt Pursuant to the Note Purchase Agreement, as amended by the First Amendment and Second Amendment (as further described under the heading Principal Stockholder in Note 18), as of March 31, 2024 and December 31, 2023, the Company has notes outstanding referred to as the senior secured notes (the “Senior Secured Notes”), the delayed draw term notes (the “Delayed Draw Term Notes”) and the 2022 bridge notes (the “2022 Bridge Notes”), as further described below. Senior Secured Notes The terms of the Senior Secured Notes provide for:
| ● | a provision for the Company to enter into Delayed Draw Term Notes (as described below);
| ● | a provision where the Company added $13,852 to the principal balance of the notes for interest payable prior to January 1, 2022 as payable in-kind;
| ● | a provision where the paid in-kind interest can be paid in shares of the Company’s common stock based upon the conversion rate specified in the Certificate of Designation for the Series K convertible preferred stock, subject to certain adjustments;
| ● | an interest rate of 10.0% per annum, subject to adjustment in the event of default, with a provision that within one (1) business day after receipt of cash proceeds from any issuance of equity interests, unless waived, the Company will prepay certain obligations in an amount equal to such cash proceeds, net of underwriting discounts and commissions;
| ● | interest on the notes payable after February 15, 2022, at the agent’s sole discretion, either (a) in cash quarterly in arrears on the last day of each fiscal quarter or (b) by continuing to add such interest due on such payment dates to the principal amount of the notes;
| ● | a maturity date of December 31, 2026, as amended pursuant to the forbearance (as described below and in see Note 18), and subject to certain acceleration conditions; and
| ● | the Company to enter into the 2022 Bridge Notes for $36,000 (as further described below).
Delayed Draw Term Notes The terms of the Delayed Draw Term Notes provide for:
| ● | an interest rate of 10.0% per annum, subject to adjustment in the event of default;
| ● | interest on the notes payable after February 15, 2022, at the agent’s sole discretion, either (a) in cash quarterly in arrears on the last day of each fiscal quarter or (b) by continuing to add such interest due on such payment dates to the principal amount of the notes; and
| ● | a maturity date on December 31, 2026, as amended pursuant to the forbearance (as described below and in see Note 18), and subject to certain acceleration terms.
2022 Bridge Notes The terms of the 2022 Bridge Notes provide for:
| ● | an interest rate fixed at 10.0% per annum (as amended from interest that was payable in cash at an interest rate of 12% per annum quarterly; with interest rate increases of 1.5% per annum on March 1, 2023, May 1, 2023, and July 1, 2023, pursuant to the First Amendment);
| ● | a maturity date of December 31, 2026, as amended pursuant to the forbearance (as described below and in see Note 18), and subject to certain mandatory prepayment requirements, including, but not limited to, a requirement that the Company apply the net proceeds from certain debt incurrences or equity offerings to repay the notes;
| ● | a prepayment requirement to apply a portion of the net proceeds from the Business Combination to repay $20,000 of the principal balance under the notes, as amended pursuant to the forbearance (as described below and in see Note 18);
| ● | a provision for the failure to repay the $20,000 prepayment requirement in full with the proceeds of the Business Combination or failure to consummate the Business Combination, as amended pursuant to the extended forbearance (as described below and in see Note 18), will result in an event of default under the notes; and
| ● | an election to prepay the notes, at any time, in whole or in part with no premium or penalty.
The following table summarizes the debt: Schedule of long term debt
|  | As of March 31, 2024 (unaudited) |  |  | As of December 31, 2023 |
|  | Principal Balance |  |  | Unamortized Discount and Debt Issuance Costs |  |  | Carrying Value |  |  | Principal Balance |  |  | Unamortized Discount and Debt Issuance Costs |  |  | Carrying Value |
Senior Secured Notes, effective interest rate of 10.1% as of March 31, 2024, as amended |  | $ | 62,691 |  |  | $ | (249 | ) |  | $ | 62,442 |  |  | $ | 62,691 |  |  | $ | (272 | ) |  | $ | 62,419 |
Senior Secured Notes, effective interest rate of 10.1% as of March 31, 2024, as amended |  | $ | 62,691 |  |  | $ | (249 | ) |  | $ | 62,442 |  |  | $ | 62,691 |  |  | $ | (272 | ) |  | $ | 62,419 |
Delayed Draw Term Notes, effective interest rate of 10.2% as of March 31, 2024, as amended |  |  | 4,000 |  |  |  | (28 | ) |  |  | 3,972 |  |  |  | 4,000 |  |  |  | (31 | ) |  |  | 3,969 |
2022 Bridge Notes, effective interest rate of 10.2% as of March 31, 2024, as amended |  |  | 36,000 |  |  |  | (72 | ) |  |  | 35,928 |  |  |  | 36,000 |  |  |  | (79 | ) |  |  | 35,921 |
Total |  | $ | 102,691 |  |  | $ | (349 | ) |  | $ | 102,342 |  |  | $ | 102,691 |  |  | $ | (382 | ) |  | $ | 102,309 |
The debt issuance costs incurred under the debt modification pursuant to the First Amendment are being amortized over the term of the long-term debt. The debt modification pursuant to the Second Amendment resulted in the unamortized debt issuance cost being amortized over the extended term of the long-term debt. On December 29, 2023, the Company failed to make the interest payment due on the Secured Senior Notes, Delayed Draw Term Notes and 2022 Bridge Notes (collectively the “Debt”) resulting in an event of default with subsequent agreement to a forbearance period through the earlier of the following: (a) September 30, 2024; (b) the occurrence of the closing of the Business Combination and (c) the termination of the Business Combination prior to closing. As of March 31, 2024 and December 31, 2023, the current maturities of the Debt were $102,342 and $102,309, respectively. As of March 31, 2024, the principal balance due of $102,691 remains subject to the forbearance (see Note 18). Information for the three months ended March 31, 2024 and 2023 with respect to interest expense related to the debt is provided below. Interest Expense The following table represents interest expense: Summary of Interest Expense
|  | 2024 |  |  | 2023 |
|  | Three Months Ended March 31, |
|  | 2024 |  |  | 2023 |
Amortization of debt costs: |  |  |  |  |  |
Line of Credit |  | $ | 418 |  |  | $ | 54 |
2023 Notes |  |  | 7 |  |  |  | 628 |
Senior Secured Notes |  |  | 23 |  |  |  | 223 |
Delayed Draw Term Notes |  |  | 3 |  |  |  | 25 |
2023 Notes |  |  | 85 |  |  |  | - |
Total amortization of debt costs |  |  | 536 |  |  |  | 930 |
Noncash and accrued interest: |  |  |  |  |  |  |  |
Simplify Loan |  |  | 41 |  |  |  | - |
2023 Notes |  |  | 202 |  |  |  | - |
Senior Secured Notes |  |  | 1,585 |  |  |  | - |
Delayed Draw Term Notes |  |  | 101 |  |  |  | - |
2022 Bridge Notes |  |  | 910 |  |  |  | - |
Total noncash and accrued interest |  |  | 2,839 |  |  |  | - |
Cash paid interest: |  |  |  |  |  |  |  |
Line of Credit |  |  | 795 |  |  |  | 438 |
Senior Secured Notes |  |  | - |  |  |  | 1,567 |
Delayed Draw Term Notes |  |  | - |  |  |  | 100 |
2022 Bridge Notes |  |  | - |  |  |  | 1,127 |
Other |  |  | 169 |  |  |  | 20 |
Total cash paid interest |  |  | 964 |  |  |  | 3,252 |
Total interest expense |  | $ | 4,339 |  |  | $ | 4,182 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent + Details
Name: | us-gaap_LongTermDebtTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration