XML 54 R42.htm IDEA: XBRL DOCUMENT v3.24.4
Debt (Details Narrative)
3 Months Ended 9 Months Ended
Aug. 02, 2024
USD ($)
shares
Jul. 18, 2024
USD ($)
shares
Jun. 28, 2024
USD ($)
Integer
$ / shares
shares
May 24, 2024
USD ($)
Apr. 18, 2024
USD ($)
May 02, 2023
USD ($)
Sep. 30, 2024
USD ($)
$ / shares
Sep. 30, 2023
USD ($)
Sep. 30, 2024
USD ($)
Integer
$ / shares
Sep. 30, 2023
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
Aug. 31, 2022
USD ($)
Short-Term Debt [Line Items]                          
Common stock, par value (in dollars per share) | $ / shares     $ 0.001       $ 0.001   $ 0.001     $ 0.001  
Repayments on short-term loan                 $ 13,500,000 $ (0)      
Other income (expense), net             $ (72,000) $ 45,000 (864,000) 50,000      
Accrued interest due to related parties             1,100,000   1,100,000   $ 400,000    
Loss on extinguishment of revolving credit facility             $ 0 0 $ 788,000 $ 0      
Effective interest rate of the average outstanding balance                 36.10% 58.70%      
Amortization of original issuance costs                 8.30% 27.30%      
2025 Notes [Member]                          
Short-Term Debt [Line Items]                          
Stated interest rate of debt issued             90.80%   90.80%        
Debt instrument, repurchase amount             $ 146,900,000   $ 146,900,000        
2025 Notes [Member] | Convertible Debt [Member]                          
Short-Term Debt [Line Items]                          
Stated interest rate of debt issued     3.25%       3.25%   3.25%        
Number of securities called by warrants or rights (in shares) | shares 100,000 200,000                      
Amortization of debt discount             $ 138,000 $ 207,000 $ 550,000 $ 621,000      
Principal             $ 106,824,000   $ 106,824,000     $ 161,898,000  
Conversion price (in dollars per share) | $ / shares             $ 126.12   $ 126.12        
Threshold percentage of stock price trigger                 130.00%        
Threshold of trading days | Integer                 20        
Threshold of consecutive trading days | Integer                 30        
Aggregate percentage of holders to declare notes due and payable in default event                 25.00%        
Percentage of principal and accrued interest that may be called in default event                 100.00%        
Percentage of principal and accrued interest that may be called in event of bankruptcy, insolvency or reorganization                 100.00%        
Trading day threshold                 5 days        
Stock price trigger (in dollars per share) | $ / shares                 $ 105.10        
Make-whole payment term                 3 years        
Interest make-whole payment discount rate             1.00%   1.00%        
Repurchased face amount       $ 3,000,000                  
Redemption price as a percentage of principal amount       55.00%                  
Debt instrument, repurchase amount       $ 1,700,000                  
TDR transaction amount       $ 1,300,000                  
Debt aggregate face amount $ 1,500,000 $ 4,700,000 $ 3,000,000                    
Redemption of principal     45.00%                    
Other income (expense), net             $ 1,000,000   $ 1,000,000        
Number of shares issued (in shares) | shares 100,000 300,000                      
Interest rate during period             4.17% 4.23% 4.17% 4.27%      
Contractual interest expense             $ 879,000 $ 1,315,000 $ 3,499,000 $ 3,946,000      
Loan Warrants [Member]                          
Short-Term Debt [Line Items]                          
Number of securities called by warrants or rights (in shares) | shares     550,000                    
Highbridge Capital Management L L C [Member] | 2025 Notes [Member] | Convertible Debt [Member]                          
Short-Term Debt [Line Items]                          
Debt aggregate face amount     $ 45,900,000                    
Redemption of principal     30.00%                    
Other income (expense), net                 13,400,000        
Related Party [Member] | Participation Interests [Member]                          
Short-Term Debt [Line Items]                          
Collateral amount     $ 3,000,000.0                    
Related Party [Member] | Participation Interests [Member] | Philip Brace [Member]                          
Short-Term Debt [Line Items]                          
Collateral amount     1,000,000.0                    
Related Party [Member] | Participation Interests [Member] | North Sound Ventures L P [Member]                          
Short-Term Debt [Line Items]                          
Collateral amount     2,000,000.0                    
Affiliated Entity [Member]                          
Short-Term Debt [Line Items]                          
Contractual interest expense             700,000 700,000 2,000,000 2,000,000      
Affiliated Entity [Member] | 2025 Notes [Member] | Convertible Debt [Member]                          
Short-Term Debt [Line Items]                          
Principal             80,400,000   80,400,000        
Short Term Loan Agreement [Member]                          
Short-Term Debt [Line Items]                          
Termination fee     $ 200,000                    
Line of Credit [Member] | Short Term Loan Agreement [Member]                          
Short-Term Debt [Line Items]                          
Number of subsidiaries | Integer     2                    
Stated interest rate of debt issued     12.00%                    
Exit fee percentage     4.00%                    
Maximum borrowing capacity     $ 19,500,000                    
Effective interest rate     5.00%                    
Repayments on short-term loan             13,500,000            
Short term borrowings, gross             6,000,000   6,000,000        
Amortization of debt discount             3,300,000            
Revolving Credit Facility [Member]                          
Short-Term Debt [Line Items]                          
Maximum borrowing capacity                         $ 50,000,000
Debt aggregate face amount           $ 4,000,000              
Contractual interest expense             $ 0 $ 587,000 $ 312,000 $ 810,000      
Minimum draw           8,500,000             $ 4,500,000
Line of credit increase           $ 4,000,000              
Repayments of line of credit         $ 3,000,000                
Revolving Credit Facility [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Commitment fee rate           7.50%              
Revolving Credit Facility [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Commitment fee rate           12.50%              
Revolving Credit Facility [Member] | South Ocean Funding L L C And North Sound Ventures L P [Member]                          
Short-Term Debt [Line Items]                          
Debt aggregate face amount         $ 400,000