XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.2
Debt - Narrative (Details)
1 Months Ended 3 Months Ended 6 Months Ended
Mar. 28, 2025
shares
Mar. 25, 2025
USD ($)
Aug. 08, 2024
USD ($)
d
$ / shares
shares
May 31, 2025
USD ($)
shares
Mar. 31, 2025
USD ($)
Aug. 31, 2024
USD ($)
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
trading_day
$ / shares
Dec. 31, 2021
USD ($)
consecutive_trading_day
$ / shares
Dec. 31, 2021
USD ($)
consecutive_business_day
$ / shares
Jun. 30, 2025
USD ($)
debtAgreement
$ / shares
Sep. 30, 2024
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
debtAgreement
$ / shares
shares
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]                                  
Stock option, capped calls, initial strike price (in dollars per share) | $ / shares             $ 299.70 $ 299.70 $ 299.70 $ 299.70 $ 299.70            
Stock option, capped calls, initial cap price (in dollars per share) | $ / shares             $ 452.40 $ 452.40 $ 452.40 $ 452.40 $ 452.40            
Gain on extinguishment of debt                       $ 15,281,000   $ 0 $ 22,056,000 $ 0  
Repurchased face amount       $ 30,300,000                          
Amortization of debt discount and issuance costs                             $ 3,848,000 $ 1,618,000  
Class A Common Stock                                  
Debt Instrument [Line Items]                                  
Common stock, par value (in dollars per share) | $ / shares                       $ 0.0001     $ 0.0001    
Senior Notes                                  
Debt Instrument [Line Items]                                  
Principal     $ 100,000,000                 $ 100,000,000     $ 100,000,000   $ 100,000,000
Debt issuance costs     $ 4,900,000                            
Amortization period of debt issuance costs     3 years 1 month 6 days                            
Fair value of senior notes     $ 97,000,000                            
Debt discount     3,000,000                            
Notes principal outstanding     $ 100,000,000                            
Variable interest rate     9.00%                            
Term SOFR floor interest rate (percent)     3.00%                            
Effective interest rate (as a percent)     16.00%                 15.00%     15.00%    
Debt instrument, redemption price, change of control (percent)     103.00%                            
Debt covenant, restricted cash and cash equivalents, plus unused credit facility commitments available for more than five days at month end                       $ 35,000,000     $ 35,000,000    
Accrued interest repaid                       3,600,000     7,100,000    
Amortization of debt discount and issuance costs                       $ 300,000     $ 500,000    
Senior Notes | Measurement Input Type, Effective Borrowing Rate                                  
Debt Instrument [Line Items]                                  
Debt instrument, measurement input     0.144                 0.133     0.133    
Senior Notes | Measurement Input Type, Interest Rate Volatility                                  
Debt Instrument [Line Items]                                  
Debt instrument, measurement input     0.230                 0.304     0.304    
Senior Notes | Minimum | Measurement Input Type, Payment Interest Rate                                  
Debt Instrument [Line Items]                                  
Debt instrument, measurement input     0.124                 0.178     0.178    
Senior Notes | Maximum | Measurement Input Type, Payment Interest Rate                                  
Debt Instrument [Line Items]                                  
Debt instrument, measurement input     0.143                 0.160     0.160    
Senior Notes | Debt Instrument, Redemption, Period One                                  
Debt Instrument [Line Items]                                  
Debt instrument, redemption price (percent)     111.00%                            
Senior Notes | Debt Instrument, Redemption, Period Two                                  
Debt Instrument [Line Items]                                  
Debt instrument, redemption price (percent)     108.00%                            
Senior Notes | Debt Instrument, Redemption, Period Three                                  
Debt Instrument [Line Items]                                  
Debt instrument, redemption price (percent)     103.00%                            
Convertible Senior Notes Due 2026 | Convertible Debt                                  
Debt Instrument [Line Items]                                  
Principal             $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 625,000,000 $ 134,883,000     $ 134,883,000   203,083,000
Interest rate (as a percent)             1.25% 1.25% 1.25% 1.25% 1.25%            
Proceeds from the issuance of debt               $ 75,000,000                  
Debt instrument, convertible, shares issuable (in shares)             0.0033365                    
Conversion price (in dollars per share) | $ / shares             $ 299.70 $ 299.70 $ 299.70 $ 299.70 $ 299.70            
Debt issuance costs             $ 16,200,000 $ 16,200,000 $ 16,200,000 $ 16,200,000 $ 16,200,000            
Payments to purchase capped calls                             73,400,000    
Convertible debt exchanged     $ 421,900,000 6,200,000 $ 18,200,000 $ 421,900,000                      
Convertible debt issued   $ 4,600,000                              
Gain on extinguishment of debt                         $ 142,200,000        
Debt instrument, repurchase amount       $ 43,800,000                          
Conversion of debt, shares issued (in shares) | shares 1,951,819     1,098,931                          
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period One                                  
Debt Instrument [Line Items]                                  
Debt instrument, convertible, threshold trading days | trading_day                 20                
Debt instrument, convertible, threshold consecutive trading days | consecutive_trading_day                   30              
Debt instrument, redemption price (percent)             100.00%                    
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period Two                                  
Debt Instrument [Line Items]                                  
Debt instrument, convertible, threshold percentage of stock price trigger             130.00%                    
Debt instrument, convertible, threshold trading days | trading_day                 20                
Debt instrument, convertible, threshold consecutive trading days | consecutive_trading_day                   30              
Convertible Senior Notes Due 2026 | Convertible Debt | Debt Instrument, Redemption, Period Three                                  
Debt Instrument [Line Items]                                  
Debt instrument, convertible, threshold trading days                   10 5            
Debt instrument, convertible, threshold percent of conversion price triggering convertible feature             98.00%                    
Convertible Senior Notes Due 2026 | Convertible Debt | Class A Common Stock                                  
Debt Instrument [Line Items]                                  
Common stock, par value (in dollars per share) | $ / shares             $ 0.0001 $ 0.0001 $ 0.0001 $ 0.0001 $ 0.0001            
Gain on extinguishment of debt                       15,300,000     21,500,000    
Convertible Senior Notes Due 2026 | Convertible Debt | Class A Common Stock | Debt Instrument, Redemption, Period One                                  
Debt Instrument [Line Items]                                  
Debt instrument, convertible, threshold percentage of stock price trigger             130.00%                    
Series 1 Convertible Notes | Convertible Debt                                  
Debt Instrument [Line Items]                                  
Principal     $ 82,300,000                 55,245,000     55,245,000   55,245,000
Interest rate (as a percent)     9.00%     9.00%                      
Debt issuance costs     $ 21,600,000                            
Convertible debt exchanged     $ 1,000                            
Convertible debt issued           $ 82,300,000                      
Conversion of debt, shares issued (in shares) | shares     45.8568                            
Fair value of senior notes     $ 87,500,000                            
Effective interest rate (as a percent)     16.30%                            
Accrued interest repaid                       1,700,000     3,400,000    
Amortization of debt discount and issuance costs                       500,000     900,000    
Convertible conversion price (in dollars per share) | $ / shares     $ 21.75                            
Fair value of embedded derivative liability     $ 25,200,000                            
Series 2 Convertible Notes | Convertible Debt                                  
Debt Instrument [Line Items]                                  
Principal     $ 192,000,000                 181,453,000     181,453,000   $ 183,453,000
Interest rate (as a percent)     11.50%     11.50%                      
Debt issuance costs     $ 33,300,000                            
Convertible debt exchanged     $ 1,000                            
Convertible debt issued           $ 192,000,000                      
Conversion of debt, shares issued (in shares) | shares     27.5141                            
Fair value of senior notes     $ 186,200,000                            
Effective interest rate (as a percent)     16.30%                            
Accrued interest repaid                       6,200,000     12,400,000    
Amortization of debt discount and issuance costs                       1,000,000     2,000,000    
Convertible conversion price (in dollars per share) | $ / shares     $ 36.30                            
Fair value of embedded derivative liability     $ 24,000,000                            
Series 2 Convertible Notes | Convertible Debt | Class A Common Stock                                  
Debt Instrument [Line Items]                                  
Convertible debt exchanged                             2,000,000    
Gain on extinguishment of debt                             $ 600,000    
Conversion of debt, shares issued (in shares) | shares                             127,466    
Convertible Senior Notes Due 2030                                  
Debt Instrument [Line Items]                                  
Debt discount     5,700,000                            
Debt premium     $ 5,200,000                            
Convertible Senior Notes Due 2030 | Convertible Debt                                  
Debt Instrument [Line Items]                                  
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%                            
Debt instrument, convertible, threshold trading days | d     20                            
Debt instrument, convertible, threshold consecutive trading days | d     30                            
Debt instrument, redemption price (percent)     100.00%                            
Amortization period of debt issuance costs     4 years 6 months                            
Notes principal outstanding     $ 100,000,000                            
Debt covenant, restricted cash and cash equivalents, plus unused credit facility commitments available for more than five days at month end                       $ 31,500,000     $ 31,500,000    
Convertible Senior Notes Due 2030 | Senior Notes                                  
Debt Instrument [Line Items]                                  
Principal           100,000,000                      
Proceeds from the issuance of debt           $ 97,000,000                      
Amortization period of debt issuance costs     1 year 6 months                            
The Loan Agreements | Line of Credit | Secured Debt                                  
Debt Instrument [Line Items]                                  
Interest rate (as a percent)                       8.00%     8.00%    
Number of agreements | debtAgreement                       2     2    
Line of credit amount                       $ 50,000,000     $ 50,000,000    
Upfront Structure fee (percent)                       1.50%     1.50%    
Amount borrowed                             $ 0    
Outstanding balance                       $ 0     $ 0