XML 87 R75.htm IDEA: XBRL DOCUMENT v3.25.0.1
Equity - Preferred Units (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended 72 Months Ended
Jan. 01, 2025
Oct. 03, 2023
Jul. 10, 2023
Jun. 08, 2023
Jun. 07, 2023
Jun. 06, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Mar. 31, 2024
Dec. 31, 2024
Sep. 30, 2024
Class of Stock [Line Items]                            
Preferred stock, shares authorized (in shares)             250,000,000     250,000,000   250,000,000 250,000,000  
Preferred stock, par value (in dollars per share)             $ 0.001     $ 0.001   $ 0.001 $ 0.001  
Valuation (in dollars per share)           $ 800.00                
Potential exchange price (in dollars per share)             $ 840.00     $ 840.00     $ 840.00  
Number of days preceding exchange date                   20 days        
Compensation expense             $ 804 $ 2,026   $ 5,162 $ 37,530      
Conversion of BCG Common Class A Units                            
Class of Stock [Line Items]                            
Additional value                 $ 15,000          
Compensation expense                 $ 15,000   $ 15,000      
Series A preferred stock                            
Class of Stock [Line Items]                            
Preferred stock, shares authorized (in shares)             50,000,000     50,000,000     50,000,000  
Preferred stock, shares issued (in shares)       34,962 34,961   0     0   0 0  
Preferred stock, shares outstanding (in shares)       34,962     0     0   0 0  
Preferred stock, par value (in dollars per share)             $ 0.001     $ 0.001     $ 0.001  
Units converted (in shares)         1                  
Series B Preferred Stock                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)   3,768,995                   3,768,995    
Price per unit (in dollars per share)   $ 218.40                        
Liquidation preference (in dollars per share)             10.00     $ 10.00     10.00  
Calendar days after original issuance date                   210 days        
Calendar months after original issuance date                   60 months        
Anniversary of original issuance date                   1 year        
Class A common stock                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)   172,574                        
Price per unit (in dollars per share)             0.75     $ 0.75     0.75  
Valuation (in dollars per share)             $ 10.00     $ 10.00     $ 10.00  
Initial conversion price, percentage             50.00%     50.00%     50.00%  
Units issuable (in shares)             2,127,472     2,127,472     2,127,472  
Annual conversion limit             9.99%     9.99%     9.99%  
Units converted (in shares)           17,456                
Preferred Series A Subclass 0                            
Class of Stock [Line Items]                            
Quarterly guaranteed payment, annual basis             6.00%     6.00%     6.00%  
Quarterly guaranteed payment, fiscal quarter basis             1.50%     1.50%     1.50%  
Guaranteed payment accrual             $ 50,900     $ 50,900   $ 37,700 $ 50,900  
Percentage redeemable             12.50%     12.50%     12.50%  
Maximum percentage redeemable             50.00%     50.00%     50.00% 50.00%
Convertible shares of preferred stock, percentage redeemable             12.50%     12.50%     12.50%  
Preferred Series A Subclass 1                            
Class of Stock [Line Items]                            
Weighted average preferred return rate             0.00% 0.00%   0.00% 0.53%      
Deemed dividend             $ 106,100     $ 106,100     $ 106,100  
Limit on indebtedness, capital percent of NAV threshold             55.00%     55.00%     55.00%  
Limit on indebtedness, debt percent of NAV threshold             40.00%     40.00%     40.00%  
Aggregate capital accounts, converted           $ 193,900                
Preferred Series A Subclass 1 | Subsequent Event                            
Class of Stock [Line Items]                            
Annual conversion limit 20.00%                          
Maximum conversion price (in dollars per share) $ 1,440                          
Number of days preceding exchange date 30 days                          
Class S Ordinary                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)       5,057                    
Units issuable (in shares)             402,383     402,383     402,383  
Units converted (in shares)           208,861                
Common stock exchange ratio             1     1     1  
Class B                            
Class of Stock [Line Items]                            
Units converted (in shares)           191,405                
Common Class A and B                            
Class of Stock [Line Items]                            
Common stock exchange ratio             1     1     1  
Preferred Series C Subclass 1                            
Class of Stock [Line Items]                            
Price per unit (in dollars per share)     $ 372.80                      
Units converted (in shares)     550,510                      
Trading days     20 days                      
Class S Preferred                            
Class of Stock [Line Items]                            
Preferred stock exchange ratio             1.2     1.2     1.2  
Preferred return earned                         $ 200  
Series B preferred stock                            
Class of Stock [Line Items]                            
Preferred stock, shares authorized (in shares)             4,500,000     4,500,000     4,500,000  
Preferred stock, shares issued (in shares)             363,125     363,125   226,932 363,125  
Preferred stock, shares outstanding (in shares)             363,125     363,125   226,932 363,125  
Preferred stock, par value (in dollars per share)             $ 0.001     $ 0.001     $ 0.001  
Annual conversion limit             4.99%     4.99%     4.99%  
Series B preferred stock | Minimum                            
Class of Stock [Line Items]                            
Conversion price (in dollars per share)             $ 0.69     $ 0.69     $ 0.69  
Series B preferred stock | Maximum                            
Class of Stock [Line Items]                            
Conversion price (in dollars per share)             436.80     436.80     436.80  
Preferred Series B Subclass 2                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)                       200,000    
Preferred Series B Subclass 3                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)                       20,000    
Preferred Series B Subclass 4                            
Class of Stock [Line Items]                            
Conversion of stock (in shares)                       6,932    
Preferred Series B Subclass 5                            
Class of Stock [Line Items]                            
Preferred stock, par value (in dollars per share)             $ 0.001     0.001     0.001  
Conversion of stock (in shares)             136,193              
Conversion price (in dollars per share)             $ 0.69     $ 0.69     $ 0.69