XML 48 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Debt - Narrative (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
May 15, 2025
Apr. 21, 2025
Dec. 12, 2024
Mar. 31, 2025
Dec. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Debt                  
Term loan debt         $ 7,950,000 $ 13,312,000   $ 13,312,000  
Unamortized deferred finance costs related to term loan debt         1,381,000 1,059,000   1,059,000  
Paid in-kind interest expense           190,000   192,000  
Payment of long-term debt               500,000 $ 250,000
Interest Expense           457,000 $ 139,000 930,000 285,000
Interest and related expenses           2,337,000 $ 146,000 2,897,000 $ 296,000
Loss on early extinguishment of debt           1,850,000   1,850,000  
Increase to additional paid in capital to early extinguishment of debt securities issued   $ 70,000.00              
New Loan Agreement                  
Debt                  
Term loan debt   13,620,000 $ 10,000,000     13,312,000   13,312,000  
New Term Loan Debt [Member]                  
Debt                  
Effective interest rate (as percentage)             11.60%   11.60%
Unamortized deferred finance costs   1,260,000              
Interest Expense           $ 460,000 $ 140,000 $ 930,000 $ 290,000
Effective interest rate (as percentage)           14.60%   16.80%  
Loss on early extinguishment of debt           $ 1,850,000   $ 1,850,000  
Term Loan A                  
Debt                  
Quarterly installment payment   $ 250,000              
FEAC                  
Debt                  
Stated interest rate (as percentage)   2.00% 2.00%            
Warrants issued in connection with refinancing of term loan debt   $ 580,000 $ 480,000            
Amortization of note discount   1,110,000           $ 1,400,000  
FEAC | New Term Loan Debt [Member]                  
Debt                  
Repayment of loan to be made   1,500,000              
Deferred issuance cost   530,000 920,000            
FEAC | Term Loan A                  
Debt                  
Term loan debt   $ 4,500,000 $ 3,950,000            
Derivative, basis spread on variable rate   8.50% 8.50%            
Payment of long-term debt $ 500,000                
Exit fee     $ 175,000            
FEAC | Term Loan B                  
Debt                  
Term loan debt   $ 9,120,000 $ 4,000,000            
Derivative, basis spread on variable rate   6.50% 13.50%            
Amount of additional borrowings   $ 5,120,000              
FEAC | Delayed Draw Term Loan                  
Debt                  
Term loan debt       $ 2,050,000.00          
Derivative, basis spread on variable rate     8.50%            
Proceeds from Issuance of Debt       $ 1,500,000          
IPX                  
Debt                  
Participation interest     12.50%            
Face amount of term loan     $ 500,000            
Restore                  
Debt                  
Termination fee expense         250,000        
Warrants granted to Restore and the amendment         70,000.00        
Shares issuable under warrants (in shares)   30,000              
Warrants outstanding, exercise price (in dollars per share)   $ 6.67              
Restore | Term Loan B                  
Debt                  
Exit fee     $ 400,000            
Exit fee expense         $ 270,000        
UTG                  
Debt                  
Shares issuable under warrants (in shares)   1,107,455              
UTG | Term Loan B | April 2025 Debt Refinancing                  
Debt                  
Term loan debt   $ 9,120,000              
Participation interest   100.00%