XML 72 R59.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Narrative (Details) - USD ($)
 1 Months Ended 12 Months Ended
Dec. 12, 2024
Oct. 19, 2023
Oct. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Debt          
Term loan debt         $ 5,000,000
Unamortized deferred finance costs related to term loan debt       $ 1,381,000 279,000
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]     us-gaap:SecuredOvernightFinancingRateSofrMember    
Derivative, basis spread on variable rate     4.25%    
Legal and other fees $ 920,000        
Interest Expense       618,000 113,000
Interest and related expenses       931,000 $ 381,000
Loss on early extinguishment of debt       287,000  
Warrants issued in connection with refinancing of term loan debt       481,000  
IDB          
Debt          
Exit fee 100,000        
Swap contract with IDB | IDB          
Debt          
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]   us-gaap:SecuredOvernightFinancingRateSofrMember      
Derivative, basis spread on variable rate   4.25%      
Derivative, fixed interest rate   9.46%      
New Loan Agreement          
Debt          
Term loan debt   $ 5,000,000   $ 10,000,000  
Unamortized deferred finance costs related to term loan debt   300,000      
Quarterly installment amount   $ 250,000      
Xcel Term Loan          
Debt          
Effective interest rate (as percentage)       11.90% 11.60%
Interest Expense       $ 600,000 $ 100,000
New Term Loan Debt [Member]          
Debt          
Term loan debt       7,950,000  
Term Loan B          
Debt          
Exit fee 375,000        
FEAC          
Debt          
Quarterly installment amount       250,000  
Unamortized deferred finance costs 200,000        
Loss on early extinguishment of debt $ 300,000        
Shares issuable under warrants (in shares) 145,664        
Warrants outstanding, exercise price (in dollars per share) $ 6.32        
Net proceeds from the sale of shares $ 10,000,000        
Warrants issued in connection with refinancing of term loan debt 480,000        
Amortization of note discount 1,400,000        
FEAC | Term Loan A          
Debt          
Term loan debt $ 3,950,000        
Stated interest rate (as percentage) 2.00%        
Derivative, basis spread on variable rate 8.50%        
Exit fee $ 175,000        
FEAC | Term Loan B          
Debt          
Term loan debt $ 4,000,000        
Derivative, basis spread on variable rate 13.50%        
FEAC | Delayed Draw Term Loan          
Debt          
Term loan debt $ 2,050,000.00        
IPX          
Debt          
Face amount of term loan       $ 500,000