XML 74 R54.htm IDEA: XBRL DOCUMENT v3.25.4
Debt - Narrative (Details)
12 Months Ended
Aug. 05, 2025
USD ($)
May 01, 2025
USD ($)
Nov. 06, 2024
USD ($)
Apr. 18, 2024
USD ($)
May 02, 2023
USD ($)
Dec. 31, 2025
USD ($)
$ / shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Jan. 14, 2026
USD ($)
Jun. 28, 2024
USD ($)
subsidiary
$ / shares
shares
Aug. 05, 2022
USD ($)
Dec. 31, 2020
Debt Instrument [Line Items]                      
Number of additional shares from warrants (in shares) | shares             3,018,304        
Repayments of convertible debt           $ 14,949,000 $ 33,769,000        
Loss on extinguishment of revolving credit facility           $ 0 $ 788,000        
Common stock, par value (in dollars per share) | $ / shares           $ 0.001 $ 0.001   $ 0.001    
Net repayments on asset-backed revolving credit facility           $ 0 $ 4,882,000        
Short-Term Loan Agreement                      
Debt Instrument [Line Items]                      
Debt instrument, fee amount                 $ 200,000    
Related Party | Participation Interests                      
Debt Instrument [Line Items]                      
Debt instrument collateral amount                 3,000,000.0    
Related Party | Participation Interests | Philip Brace                      
Debt Instrument [Line Items]                      
Debt instrument collateral amount                 1,000,000.0    
Related Party | Participation Interests | North Sound Ventures LP                      
Debt Instrument [Line Items]                      
Debt instrument collateral amount                 $ 2,000,000.0    
Common stock warrants                      
Debt Instrument [Line Items]                      
Number of additional shares from warrants (in shares) | shares                 550,000    
Line of Credit                      
Debt Instrument [Line Items]                      
Debt covenant, debt default threshold           1,000,000.0          
Secured Debt | 2029 Senior Secured Notes                      
Debt Instrument [Line Items]                      
Debt aggregate face amount     $ 40,900,000                
Stated interest rate of debt issued     9.00%                
Redemption price percentage     100.00%                
Debt issuance costs     $ 1,700,000                
Allocated to debt issuance costs     700,000                
Initial debt premium over principal amount     1,700,000                
Principal           40,879,000 40,879,000        
Debt repurchased face amount             40,900,000        
Amortization of debt discount/premium           $ (373,000) $ (57,000)        
Effective interest rate           8.50% 8.50%        
Secured Debt | 2029 Senior Secured Notes | Subsequent event                      
Debt Instrument [Line Items]                      
Debt aggregate face amount               $ 8,000,000.0      
Secured Debt | 2029 Senior Secured Notes | Related Party                      
Debt Instrument [Line Items]                      
Principal           $ 31,800,000          
Secured Debt | 2029 Senior Secured Notes | Common stock warrants                      
Debt Instrument [Line Items]                      
Debt issuance costs     $ 400,000     600,000          
Convertible debt | 2025 Convertible Notes                      
Debt Instrument [Line Items]                      
Stated interest rate of debt issued                     3.25%
Principal             $ 14,949,000        
Debt repurchased face amount             146,900,000        
Repurchased in cash             $ 33,800,000        
Number of shares sold (in shares) | shares             2,900,000        
Number of additional shares from warrants (in shares) | shares             2,500,000        
Repayments of convertible debt   $ 14,900,000                  
Loss on extinguishment of revolving credit facility             $ 2,900,000        
Amortization of debt discount/premium           $ 25,000 $ 614,000        
Effective interest rate           4.10% 4.20%        
Convertible debt | 2025 Convertible Notes | Related Party                      
Debt Instrument [Line Items]                      
Principal             $ 0        
Revolving Credit Facility                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity                   $ 50,000,000  
Debt aggregate face amount         $ 4,000,000.0            
Minimum draw         8,500,000         $ 4,500,000  
Line of credit increase         $ 4,000,000.0            
Net repayments on asset-backed revolving credit facility       $ 3,000,000.0              
Effective interest rate             36.10%        
Revolving Credit Facility | South Ocean Funding, LLC and North Sound Ventures, LP                      
Debt Instrument [Line Items]                      
Debt aggregate face amount       $ 400,000              
Revolving Credit Facility | Minimum                      
Debt Instrument [Line Items]                      
Commitment fee rate         7.50%            
Revolving Credit Facility | Maximum                      
Debt Instrument [Line Items]                      
Commitment fee rate         12.50%            
Revolving Credit Facility | Line of Credit                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity $ 15,000,000.0                    
Debt covenant, termination events threshold           $ 1,000,000.0          
Amount outstanding           0          
Remaining borrowing capacity           14,500,000          
Revolving Credit Facility | Line of Credit | Minimum                      
Debt Instrument [Line Items]                      
Basis spread 1.00%                    
Revolving Credit Facility | Line of Credit | Maximum                      
Debt Instrument [Line Items]                      
Basis spread 2.50%                    
Line of Credit | Short-Term Loan Agreement                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity                 $ 19,500,000    
Stated interest rate of debt issued                 12.00%    
Number of subsidiaries | subsidiary                 2    
Exit fee percentage                 4.00%    
Minority interest percentage                 5.00%    
Amortization of debt discount/premium           $ 0 $ 3,330,000        
Effective interest rate             92.70%