XML 64 R54.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Details) - USD ($)
3 Months Ended
May 31, 2024
Dec. 29, 2023
May 08, 2023
Feb. 15, 2023
May 27, 2022
Jun. 30, 2024
Sep. 30, 2024
Apr. 18, 2024
Dec. 31, 2023
Jun. 15, 2023
Feb. 09, 2022
Line of Credit Facility [Line Items]                      
Common stock, par value (in dollars per share)             $ 0.001   $ 0.001    
Exercise price of warrant shares $ 0.9095 $ 1.84                  
Issuance of warrants           $ 6,591,000          
Percent of closing price               85.00%      
Debt obligations             $ 16,424,000   $ 7,308,000    
Minimum EBITDA for the fiscal quarter ending March 31, 2023       $ 1,000,000              
Minimum EBITDA for the fiscal quarter ending June 30, 2023       $ 1              
Leverage Ratio Exceeds 2.5                      
Line of Credit Facility [Line Items]                      
Commitment fee percentage on unused capacity       0.40%              
Revolving Credit Agreement                      
Line of Credit Facility [Line Items]                      
Maximum borrowing amount         $ 30,000,000.0            
Revolving Credit Agreement | JPMorgan Credit Facility                      
Line of Credit Facility [Line Items]                      
Maximum borrowing amount                     $ 30,000,000.0
Credit facility, current borrowing capacity                     10,000,000.0
Amendment to Credit Agreement                      
Line of Credit Facility [Line Items]                      
Maximum permitted leverage ratio through September 30, 2022         3.00            
Maximum permitted leverage ratio through September 30, 2023         2.50            
Maximum permitted leverage ratio after September 30 2023         2.00            
Minimum permitted fixed charge coverage ratio         1.25            
Amendment to Credit Agreement | Minimum                      
Line of Credit Facility [Line Items]                      
Commitment fee percentage on unused capacity         0.25%            
Amendment to Credit Agreement | Maximum                      
Line of Credit Facility [Line Items]                      
Commitment fee percentage on unused capacity         0.35%            
Amendment to Credit Agreement | Adjusted Term SOFR Rate | Minimum                      
Line of Credit Facility [Line Items]                      
Margins for borrowings         3.00%            
Amendment to Credit Agreement | Adjusted Term SOFR Rate | Maximum                      
Line of Credit Facility [Line Items]                      
Margins for borrowings         3.50%            
Amendment to Credit Agreement | Prime Rate | Minimum                      
Line of Credit Facility [Line Items]                      
Margins for borrowings         2.00%            
Amendment to Credit Agreement | Prime Rate | Maximum                      
Line of Credit Facility [Line Items]                      
Margins for borrowings         2.50%            
EdgeCo Warrant Agreement                      
Line of Credit Facility [Line Items]                      
Shares subscribed by warrant (in shares)   6,100,000                  
Second EdgeCo Warrant Agreement                      
Line of Credit Facility [Line Items]                      
Shares subscribed by warrant (in shares) 6,100,000 12,200,000                  
EdgeCo Loan Agreement | Secured Debt                      
Line of Credit Facility [Line Items]                      
Term of loan agreement   3 years                  
Principal amount of loan   $ 15,000,000                  
Interest rate   13.00%                  
Common stock, par value (in dollars per share)   $ 0.001                  
Debt obligations             16,400,000   7,300,000    
Unamortized debt discount             12,900,000   7,500,000    
Unamortized issuance costs             $ 700,000   $ 200,000    
EdgeCo Loan Agreement | Secured Debt | Maximum                      
Line of Credit Facility [Line Items]                      
Preemptive right of refusal for additional debt (up to)   $ 15,000,000                  
Termination ownership threshold for preemptive first right of refusal   4.90%                  
EdgeCo Loan Agreement | EdgeCo Warrant                      
Line of Credit Facility [Line Items]                      
Issuance of warrants   $ 7,200,000                  
Second EdgeCo Loan Agreement | Secured Debt                      
Line of Credit Facility [Line Items]                      
Term of loan agreement 3 years                    
Principal amount of loan $ 15,000,000                    
Interest rate 13.00%                    
Common stock, par value (in dollars per share) $ 0.001                    
Second EdgeCo Loan Agreement | Secured Debt | Maximum                      
Line of Credit Facility [Line Items]                      
Preemptive right of refusal for additional debt (up to) $ 15,000,000                    
Second EdgeCo Loan Agreement | Second EdgeCo Warrant Agreement                      
Line of Credit Facility [Line Items]                      
Issuance of warrants $ 6,600,000                    
Letter of Credit | JPMorgan Credit Facility                      
Line of Credit Facility [Line Items]                      
Maximum borrowing amount                     $ 15,000,000.0
Letter of Credit | Amendment to Credit Agreement | Minimum                      
Line of Credit Facility [Line Items]                      
Commitment fee percentage         3.00%            
Letter of Credit | Amendment to Credit Agreement | Maximum                      
Line of Credit Facility [Line Items]                      
Commitment fee percentage         3.50%            
Term Loan | Amendment to Credit Agreement                      
Line of Credit Facility [Line Items]                      
Maximum borrowing amount         $ 25,000,000.0            
Second Amendment to Credit Agreement | Line of Credit                      
Line of Credit Facility [Line Items]                      
Maximum leverage ratio through September 30, 2023       250.00%              
Minimum fixed charge coverage ratio until December 31, 2023       125.00%              
Minimum required liquidity, fiscal quarter ending March 31, 2023       $ 30,000,000              
Minimum required liquidity, fiscal quarter ending June 30, 2023 and September 30, 2023       35,000,000              
Minimum required liquidity, any time until September 30, 2023       $ 20,000,000              
Leverage ratio (in excess of)       250.00%              
Second Amendment to Credit Agreement | Line of Credit | Adjusted Term SOFR Rate | Leverage Ratio Exceeds 2.5                      
Line of Credit Facility [Line Items]                      
Margins for borrowings       4.00%              
Second Amendment to Credit Agreement | Line of Credit | Prime Rate | Leverage Ratio Exceeds 2.5                      
Line of Credit Facility [Line Items]                      
Margins for borrowings       3.00%              
Third Amendment to Credit Agreement | Line of Credit                      
Line of Credit Facility [Line Items]                      
Minimum EBITDA for the fiscal quarter ending March 31, 2023     $ 1,000,000                
Leverage ratio (in excess of)     250.00%                
Borrowing base decrease through June 30, 2023     $ 5,000,000                
Additional borrowing base decrease after June 30, 2023     $ 5,000,000                
Third Amendment to Credit Agreement | Line of Credit | Adjusted Term SOFR Rate | Leverage Ratio Exceeds 2.5                      
Line of Credit Facility [Line Items]                      
Margins for borrowings     4.50%                
Third Amendment to Credit Agreement | Line of Credit | Prime Rate | Leverage Ratio Exceeds 2.5                      
Line of Credit Facility [Line Items]                      
Margins for borrowings     3.50%                
Third Amendment to Credit Agreement | Line of Credit | Revolving Credit Agreement                      
Line of Credit Facility [Line Items]                      
Maximum borrowing amount                   $ 25,000,000