XML 59 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Senior Term Loan - Additional Information (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2025
Oct. 31, 2024
Mar. 11, 2024
Aug. 03, 2023
Aug. 02, 2023
Mar. 17, 2023
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Debt Instrument [Line Items]                  
Paid-in-kind interest             $ 1,961 $ 2,035  
Debt issuance costs $ 4,075           4,075   $ 3,222
Earlier of Prepayment or July 29, 2023                  
Debt Instrument [Line Items]                  
Debt issuance costs       $ 1,734          
Earlier of Prepayment or July 29, 2024                  
Debt Instrument [Line Items]                  
Debt issuance costs       2,034          
Senior Term Loan Amendment                  
Debt Instrument [Line Items]                  
Maturity date           Jul. 15, 2027      
Exericse price per share           $ 0.01      
Principal amount approved           $ 6,000      
Senior Term Loan Amendment | Class A Common Stock                  
Debt Instrument [Line Items]                  
Purchase of common stock           80,000      
Senior Term Loan Amendment No 3                  
Debt Instrument [Line Items]                  
Prepayment fee       $ 8,970 $ 7,410        
Senior Term Loan                  
Debt Instrument [Line Items]                  
Principal amount 150,000           150,000    
Uncommitted incremental loan facility 100,000           $ 100,000    
Percentage of monthly interest in cash             9.00%    
Interest payable in kind             1.00%    
Maturity date     Jul. 15, 2027       Jul. 29, 2027    
Annual interest rate term             The annual interest of the Senior Term Loan consists of two components: (a) a cash interest component of the greater of (i) Prime Rate plus 5.0% per annum or (ii) 9.0% payable monthly, and (b) interest payable in kind component of 1.00% per annum, payable in kind monthly.    
Prime rate percentage             0.50%    
Cash interest             $ 2,780 4,911  
Paid-in-kind interest             222 364  
Minimum liquidity covenant     $ 22,500            
Prepayment fee             271    
Deferred fees outstanding 3,448   4,969       3,448    
Pay down amount   $ 5,000 65,700            
Payment of related prepayment   50 1,314            
Payment of exit fees   $ 281 $ 5,754            
Amortization             749 $ 646  
Unamortized debt discount 3,969           $ 3,969    
Increase in interest rate event of default             5.00%    
Senior Term Loan | Oxford Analytica and Dragonfly                  
Debt Instrument [Line Items]                  
Pay down amount 27,136                
Payment of related prepayment and exit fees $ 1,793                
Senior Term Loan | Prior to July 30, 2024                  
Debt Instrument [Line Items]                  
Prepayment fee 1.00%           1.00%    
Senior Term Loan | On or After July 30, 2025                  
Debt Instrument [Line Items]                  
Prepayment fee 0.00%           0.00%    
Senior Term Loan | Earlier of Prepayment or July 29, 2024                  
Debt Instrument [Line Items]                  
Debt issuance costs $ 2,034           $ 2,034    
Senior Term Loan | Prime Rate                  
Debt Instrument [Line Items]                  
Debt instrument, interest rate             5.00%