XML 73 R59.htm IDEA: XBRL DOCUMENT v3.25.2
Long-term debt, net - Narrative (Details)
6 Months Ended 12 Months Ended
Oct. 16, 2024
USD ($)
Feb. 22, 2024
USD ($)
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Paid-in-kind interest     $ 874,000   $ 1,400,000
Revolving credit And term loan agreement          
Interest rate   3.00%      
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]   us-gaap:SecuredOvernightFinancingRateSofrMember      
Minimum fixed charge coverage ratio   0.0125      
Interest expenses     819,000   1,605,000
Paid-in-kind interest     818,000   1,331,000
Revolving credit And term loan agreement | Till September 30 2024          
Maximum senior cash flow leverage ratio   0.0375      
Revolving credit And term loan agreement | From December 31 2027          
Maximum senior cash flow leverage ratio   0.02      
Term loan          
Term loan amount   $ 18,000,000      
Quarterly repayments   $ 450,000      
Percentage of the excess annual cash flow   50.00%      
Net cash flow leverage   2      
Gross debt issuance costs     385,000   385,000
Accumulated amortization     113,000   73,000
Revolving credit facility          
Line of credit facility $ 8,000,000 $ 6,000,000      
Percentage of eligible accounts receivable 80.00%        
Percentage of eligible inventory 50.00%        
Percentage of commitment fee 0.50%        
Gross debt issuance costs     128,000   128,000
Accumulated amortization     $ 35,000   $ 22,000
Notes payable with Sellers          
Notes payable term   5 years      
Other Notes Payable, Current   $ 12,750,000      
Debt instrument interest rate   8.00%      
Debt instrument interest rate annual increase   2.00%      
Short-term notes payable       $ 2,700,000