XML 48 R36.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt - Lafayette Square (Details)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended 24 Months Ended
Oct. 14, 2025
USD ($)
shares
Sep. 08, 2025
USD ($)
Aug. 08, 2025
USD ($)
Dec. 27, 2024
USD ($)
Oct. 15, 2024
USD ($)
Jun. 30, 2024
USD ($)
Oct. 03, 2023
USD ($)
Jun. 01, 2023
Jul. 28, 2022
USD ($)
Dec. 03, 2021
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 01, 2024
Long-Term Debt                                
Unamortized premium                     $ 3,151 $ 3,151   $ 0    
Debt issuance costs, net                     3,626 3,626   4,238    
Less debt discount                     (93) (93)   (1,671)    
Accrued bank fees and interest                     0 0   50    
2021 Credit Facility | Lafayette Square                                
Long-Term Debt                                
Borrowing capacity   $ 3,800   $ 6,000           $ 32,000            
Debt instrument, covenant, leverage ratio                   1.00            
Line of credit facility, prepayments       4,000                        
Line of credit facility, interest reserve   100   2,000                        
Debt instrument, covenant compliance, minimum unrestricted cash amount     $ 1,500 750                        
Prepaid exit fee   3,000 25,000 3,000               3,000   3,000    
Debt issuance costs, gross     21,400 3,000                        
Line of credit facility, fees paid to third parties       $ 100                        
Conversion of debt     25,000                          
Amendment closing fee     $ 1,000                          
Unamortized premium                     3,200 3,200   0    
Amendment fee   $ 100                            
Payments of financing costs                       1,200 $ 0      
Debt issuance costs, net                     3,600 3,600   4,200    
Accrued bank fees and interest                     800 $ 800   100    
2021 Credit Facility | Lafayette Square | Subsequent Event                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum unrestricted cash amount $ 450                              
Prepaid exit fee 35,000                              
Conversion of debt $ 10,000                              
Issuance of Class A common stock, net of transaction costs (in shares) | shares 10,000                              
Payments of debt restructuring costs $ 3,500                              
Cash balance threshold for prepayments 2,500                              
2021 Credit Facility | Lafayette Square | For Fiscal Quarters Ended September 30, 2025                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum quarterly EBITDA                     1,000          
2021 Credit Facility | Lafayette Square | For Fiscal Quarters Ended December 31, 2025                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum quarterly EBITDA                     $ 1,000          
2021 Credit Facility | Lafayette Square | For Fiscal Quarters Ended December 31, 2025 | Subsequent Event                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum quarterly EBITDA 625                              
Minimum quarterly sell-side revenue 2,500                              
2021 Credit Facility | Lafayette Square | For the Fiscal Quarter Ended June 30, 2026                                
Long-Term Debt                                
Debt instrument, covenant, leverage ratio     3.50                          
Debt instrument, covenant, fixed charge ratio     1.25                          
2021 Credit Facility | Lafayette Square | For Fiscal Quarters After June 30, 2026                                
Long-Term Debt                                
Debt instrument, covenant, leverage ratio     3.25                          
Debt instrument, covenant, fixed charge ratio     1.50                          
2021 Credit Facility | Lafayette Square | Fiscal Quarters After March 31, 2026 | Subsequent Event                                
Long-Term Debt                                
Minimum quarterly sell-side revenue 5,000                              
2021 Credit Facility | Lafayette Square | For Fiscal Quarters Ended March 31, 2026 | Subsequent Event                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum quarterly EBITDA 1,921                              
Minimum quarterly sell-side revenue $ 2,500                              
2021 Credit Facility | Lafayette Square | For Fiscal Quarters After December 31, 2025                                
Long-Term Debt                                
Debt instrument, covenant compliance, minimum quarterly EBITDA     $ 500                          
2021 Credit Facility | Lafayette Square | Minimum                                
Long-Term Debt                                
Spread on variable rate (as percent)                   7.00%            
Debt instrument, covenant, leverage ratio                   3.50            
2021 Credit Facility | Lafayette Square | Maximum                                
Long-Term Debt                                
Spread on variable rate (as percent)                   10.00%            
Debt instrument, covenant, leverage ratio                   1.00            
Closing Date Term Loan | Line of Credit                                
Long-Term Debt                                
Installment payments                           $ 300 $ 100  
Closing Date Term Loan | Lafayette Square                                
Long-Term Debt                                
Borrowing capacity                   $ 22,000            
Delayed Draw Term Loan                                
Long-Term Debt                                
Amount of proceeds             $ 3,600                  
Delayed Draw Term Loan | Line of Credit                                
Long-Term Debt                                
Debt instrument quarterly installment payment (as percent)                     1.25% 1.25%       0.625%
Delayed Draw Term Loan | Lafayette Square                                
Long-Term Debt                                
Borrowing capacity                   $ 10,000            
Amount of proceeds                 $ 4,300              
2021 Credit Facility, Interest Period Of One Month | Lafayette Square                                
Long-Term Debt                                
Basis spread agreed (as percent)               0.10%                
2021 Credit Facility, Interest Period Of Three Month | Lafayette Square                                
Long-Term Debt                                
Basis spread agreed (as percent)               0.15%                
2024 Credit Facility | Line of Credit | Secured Debt                                
Long-Term Debt                                
Commitment fee percentage           0.50%                    
Commitment fee amount           $ 100                    
Payments of debt issuance costs         $ 100                      
2024 Credit Facility | Minimum | Line of Credit | Secured Debt                                
Long-Term Debt                                
Interest period, term (in months)           1 month                    
2024 Credit Facility | Maximum | Line of Credit | Secured Debt                                
Long-Term Debt                                
Interest period, term (in months)           3 months