XML 52 R42.htm IDEA: XBRL DOCUMENT v3.22.1
Credit Agreements (Details)
3 Months Ended
May 27, 2022
USD ($)
May 17, 2022
USD ($)
Apr. 18, 2022
USD ($)
$ / shares
Nov. 05, 2021
USD ($)
installment
Sep. 28, 2021
USD ($)
$ / shares
Jul. 30, 2021
USD ($)
Apr. 30, 2022
USD ($)
D
subsidiary
$ / shares
May 01, 2021
USD ($)
Jan. 29, 2022
USD ($)
$ / shares
Dec. 31, 2021
Debt Instrument [Line Items]                    
Total debt             $ 206,239,000   $ 196,778,000  
Less: unamortized debt issuance costs             (7,241,000)   (7,607,000)  
Less: unamortized debt discount             (600,000)      
Plus: unamortized debt premium             1,244,000   1,292,000  
Total carrying amount of debt             199,641,000   190,463,000  
Less: current portion of long-term debt             (24,095,000)   (14,031,000)  
Long-term debt, net             $ 175,546,000   $ 176,432,000  
Common Stock, Par or Stated Value Per Share | $ / shares             $ 0.01   $ 0.01  
Over-Allotment Option [Member]                    
Debt Instrument [Line Items]                    
Principal amount denomination             $ 25.00      
Integral multiples of excess principal amount             $ 25.00      
Siena revolving loan                    
Debt Instrument [Line Items]                    
Term of debt             3 years      
Revolving line of credit facility, maximum borrowing capacity             $ 80,000,000,000      
Interest expense             $ 1,030,000 $ 0    
Monthly fee percentage             0.50%      
Siena revolving loan | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Repayment of short term debt loan $ 1,500,000                  
Siena revolving loan | Line of Credit [Member]                    
Debt Instrument [Line Items]                    
Total long-term credit facility             $ 61,149,000   $ 60,216,000  
Plus: unamortized debt premium             0      
Total carrying amount of debt             61,149,000      
Remaining borrowing capacity             $ 4,054,000,000      
Siena revolving loan | LIBOR [Member]                    
Debt Instrument [Line Items]                    
Debt instrument, basis spread on variable rate             4.50%      
Number of business days | D             3      
Siena revolving loan | London Inter bank Offered Rate LIBOR Floor [Member]                    
Debt Instrument [Line Items]                    
Debt instrument, basis spread on variable rate             0.50%      
Green Lake Real Estate financing term loan                    
Debt Instrument [Line Items]                    
Principal amount             $ 28,500,000      
Interest rate per annum             10.00%      
Term of debt             3 years      
Effective interest rate             12.40%      
Interest expense             $ 889,000 0    
Payment for debt extinguishment costs             $ 100,000      
Number of Subsidiaries | subsidiary             2      
Term of written notice             30 days      
Term of written notice from borrowers for prepayment             90 days      
Deferred financing costs, revolving line of credit, net             $ 1,513,000 1,682,000    
Green Lake Real Estate financing term loan | Term Loan [Member]                    
Debt Instrument [Line Items]                    
Total debt             28,500,000   28,500,000  
Plus: unamortized debt premium             0      
Total carrying amount of debt             $ 26,987,000      
Green Lake Real Estate financing term loan | Prime Rate [Member]                    
Debt Instrument [Line Items]                    
Number of basis points in debt instrument             200      
8.5% Senior unsecured notes                    
Debt Instrument [Line Items]                    
Total debt             $ 80,000,000   80,000,000  
Total carrying amount of debt             $ 74,392,000      
Principal amount         $ 80,000,000          
Interest rate per annum         8.50%   8.50%     8.50%
Net proceeds         $ 73,700,000          
Sinking fund             $ 0      
Redemption price | $ / shares         $ 25.50          
Number of days for redemption         45 days          
Term of debt             5 years      
Effective interest rate             10.10%      
Interest expense             $ 2,037,000 $ 0    
Deferred financing costs, revolving line of credit, net             5,608,000   5,925,000  
8.5% Senior unsecured notes | On or after September 30, 2023 and prior to September 30, 2024 [Member]                    
Debt Instrument [Line Items]                    
Redemption price | $ / shares         $ 25.75          
8.5% Senior unsecured notes | On or after September 30, 2024 and prior to September 30, 2025 [Member]                    
Debt Instrument [Line Items]                    
Redemption price | $ / shares         25.50          
8.5% Senior unsecured notes | On or after September 30, 2025 and prior to maturity [Member]                    
Debt Instrument [Line Items]                    
Redemption price | $ / shares         $ 25.25          
Seller's notes                    
Debt Instrument [Line Items]                    
Total debt             25,990,000   28,062,000  
Seller's notes | 1-2-3.tv                    
Debt Instrument [Line Items]                    
Total debt             25,990,000      
Plus: unamortized debt premium             1,244,000      
Total carrying amount of debt             27,234,000      
Seller's notes | Synacor's Portal and Advertising Segment [Member]                    
Debt Instrument [Line Items]                    
Principal amount           $ 10,000,000 7,000,000      
Quarterly installment           $ 1,000,000        
Interest expense             114,000      
Seller Note Due In Annual Installments, Maturing In November 2023, Principal Amount [Member]                    
Debt Instrument [Line Items]                    
Total debt             18,990,000   20,062,000  
Seller note due in quarterly installments, maturing in December 2023, principal amount                    
Debt Instrument [Line Items]                    
Total debt             7,000,000   8,000,000  
Unsecured promissory note                    
Debt Instrument [Line Items]                    
Total debt             10,600,000      
Total carrying amount of debt             $ 9,880,000      
Unsecured promissory note | Securities Purchase Agreement with Growth Capital Partners, LLC [Member] [Member]                    
Debt Instrument [Line Items]                    
Plus: unamortized debt premium     $ 600,000              
Principal amount     $ 10,600,000              
Common Stock, Par or Stated Value Per Share | $ / shares     $ 0.01              
Proceeds from Convertible Debt     $ 10,000,000              
Interest rate per annum     7.00%              
Maximum monthly redemption amount     $ 1,500,000              
Term of debt             13 months      
Effective interest rate             13.30%      
Interest expense             $ 27,000      
Interest rate     18.00%              
Deferred financing costs, revolving line of credit, net             $ 720,000   0  
Unsecured promissory note | Securities Purchase Agreement with Growth Capital Partners, LLC [Member] [Member] | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Repayments of Convertible Debt   $ 7,500,000                
Minimum [Member] | Synacor's Portal and Advertising Segment [Member]                    
Debt Instrument [Line Items]                    
Interest rate per annum           6.00%        
Minimum [Member] | Seller's notes | Synacor's Portal and Advertising Segment [Member]                    
Debt Instrument [Line Items]                    
Interest rate per annum             6.00%      
Maximum [Member] | Synacor's Portal and Advertising Segment [Member]                    
Debt Instrument [Line Items]                    
Interest rate per annum           11.00%        
Maximum [Member] | Siena revolving loan                    
Debt Instrument [Line Items]                    
Letters of credit             $ 5,000      
Maximum [Member] | Seller's notes | Synacor's Portal and Advertising Segment [Member]                    
Debt Instrument [Line Items]                    
Interest rate per annum             11.00%      
Other Assets [Member] | Siena revolving loan                    
Debt Instrument [Line Items]                    
Deferred financing costs, revolving line of credit, net             $ 2,303   $ 2,411  
1-2-3.tv | Seller's notes                    
Debt Instrument [Line Items]                    
Total debt       $ 20,800,000            
Principal amount             18,990,000      
Number of installment for repayment | installment       2            
Interest rate per annum       8.50%            
Interest expense             $ 418,000