XML 101 R88.htm IDEA: XBRL DOCUMENT v3.25.1
Subsequent Events - Debt refinancing (Details) - USD ($)
1 Months Ended 12 Months Ended
Apr. 21, 2025
Oct. 31, 2023
Dec. 31, 2024
Dec. 12, 2024
Dec. 31, 2023
Subsequent Event [Line Items]          
Payment of long-term debt     $ 5,000,000    
Term loan debt         $ 5,000,000
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]   us-gaap:SecuredOvernightFinancingRateSofrMember      
New term loan debt          
Subsequent Event [Line Items]          
Term loan debt     7,950,000    
FEAC          
Subsequent Event [Line Items]          
Quarterly installment amount     250,000    
Shares issuable under warrants (in shares)       145,664  
Warrants outstanding, exercise price (in dollars per share)       $ 6.32  
FEAC | Term Loan A          
Subsequent Event [Line Items]          
Term loan debt       $ 3,950,000  
Stated interest rate (as percentage)       2.00%  
FEAC | Term Loan B          
Subsequent Event [Line Items]          
Term loan debt       $ 4,000,000  
FEAC | Delayed Draw Term Loan          
Subsequent Event [Line Items]          
Term loan debt       $ 2,050,000.00  
IPX          
Subsequent Event [Line Items]          
Face amount of term loan     $ 500,000    
Participation interest     12.50%    
Subsequent Events | FEAC | Term Loan A          
Subsequent Event [Line Items]          
Payment of long-term debt $ 1,500,000        
Face amount of term loan 3,950,000        
Term loan debt 2,450,000        
Immediate repayment of principal 500,000        
Quarterly installment amount $ 250,000        
Stated interest rate (as percentage) 2.00%        
Basis spread on variable rate 8.50%        
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] us-gaap:SecuredOvernightFinancingRateSofrMember        
Subsequent Events | FEAC | Term Loan B          
Subsequent Event [Line Items]          
Additional loan amount $ 5,120,000        
Term loan debt $ 9,120,000        
Stated interest rate (as percentage) 2.00%        
Basis spread on variable rate 6.50%        
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] us-gaap:SecuredOvernightFinancingRateSofrMember        
Subsequent Events | FEAC | Delayed Draw Term Loan          
Subsequent Event [Line Items]          
Term loan debt $ 2,050,000.00        
Subsequent Events | April 2025 Debt Refinancing | UTG | Term Loan B          
Subsequent Event [Line Items]          
Term loan debt $ 9,120,000        
Shares issuable under warrants (in shares) 1,107,457        
Warrants exercise term 7 years        
Participation interest 100.00%        
Subsequent Events | April 2025 Debt Refinancing | UTG | Term Loan B | Minimum          
Subsequent Event [Line Items]          
Warrants outstanding, exercise price (in dollars per share) $ 6.6        
Subsequent Events | April 2025 Debt Refinancing | UTG | Term Loan B | Maximum          
Subsequent Event [Line Items]          
Warrants outstanding, exercise price (in dollars per share) $ 17.5        
Subsequent Events | April 2025 Debt Refinancing | Restore          
Subsequent Event [Line Items]          
Shares issuable under warrants (in shares) 30,000        
Shares issuable under amended warrants (in shares) 107,333        
Subsequent Events | April 2025 Debt Refinancing | IPX | Term Loan A          
Subsequent Event [Line Items]          
Term loan debt $ 500,000