XML 70 R59.htm IDEA: XBRL DOCUMENT v3.25.1
Subsequent Events - Debt refinancing (Details) - USD ($)
Apr. 21, 2025
Dec. 12, 2024
Mar. 31, 2025
Dec. 31, 2024
Subsequent Event [Line Items]        
Term loan debt     $ 10,000,000 $ 7,950,000
FEAC        
Subsequent Event [Line Items]        
Stated interest rate (as percentage)   2.00%    
Shares issuable under warrants (in shares)   145,664    
Warrants outstanding, exercise price (in dollars per share)   $ 6.32    
FEAC | New term loan debt        
Subsequent Event [Line Items]        
Quarterly installment amount   $ 250,000    
FEAC | Term Loan A        
Subsequent Event [Line Items]        
Face amount of term loan $ 3,950,000      
Term loan debt   3,950,000    
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%    
IPX | Term Loan A        
Subsequent Event [Line Items]        
Face amount of term loan     $ 500,000  
April 2025 Debt Refinancing | Restore        
Subsequent Event [Line Items]        
Shares issuable under amended warrants (in shares) 107,333      
Subsequent Events | New term loan debt        
Subsequent Event [Line Items]        
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] us-gaap:SecuredOvernightFinancingRateSofrMember      
Subsequent Events | Term Loan A        
Subsequent Event [Line Items]        
Quarterly installment amount $ 250,000      
Stated interest rate (as percentage) 2.00%      
Basis spread on variable rate 8.50%      
Subsequent Events | Term Loan B        
Subsequent Event [Line Items]        
Stated interest rate (as percentage) 2.00%      
Basis spread on variable rate 6.50%      
Subsequent Events | FEAC | Term Loan A        
Subsequent Event [Line Items]        
Payment of long-term debt $ 1,500,000      
Subsequent Events | FEAC | Term Loan B        
Subsequent Event [Line Items]        
Additional loan amount 5,120,000      
Subsequent Events | April 2025 Debt Refinancing | FEAC | Term Loan A        
Subsequent Event [Line Items]        
Term loan debt 2,450,000      
Immediate repayment of principal 500,000      
Subsequent Events | April 2025 Debt Refinancing | FEAC | Term Loan B        
Subsequent Event [Line Items]        
Term loan debt 9,120,000      
Subsequent Events | April 2025 Debt Refinancing | 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      
Subsequent Events | April 2025 Debt Refinancing | IPX | Term Loan A        
Subsequent Event [Line Items]        
Face amount of term loan $ 500,000