XML 60 R40.htm IDEA: XBRL DOCUMENT v3.22.2.2
Credit Agreements (Details)
3 Months Ended 6 Months Ended
May 27, 2022
USD ($)
May 17, 2022
USD ($)
Apr. 18, 2022
USD ($)
Nov. 05, 2021
USD ($)
Sep. 28, 2021
USD ($)
$ / shares
Jul. 30, 2021
USD ($)
subsidiary
Jul. 30, 2022
USD ($)
D
$ / shares
Jul. 31, 2021
USD ($)
Jul. 30, 2022
USD ($)
D
$ / shares
Jul. 31, 2021
USD ($)
Jan. 29, 2022
USD ($)
$ / shares
Debt Instrument [Line Items]                      
Total debt             $ 198,652,000   $ 198,652,000   $ 196,778,000
Less: unamortized debt issuance costs             (6,623,000)   (6,623,000)   (7,607,000)
Less: unamortized debt discount             (175,000)   (175,000)    
Plus: unamortized debt premium             1,218,000   1,218,000   1,292,000
Total carrying amount of debt             193,072,000   193,072,000   190,463,000
Less: current portion of long-term debt             (16,595,000)   (16,595,000)   (14,031,000)
Long-term debt, net             $ 176,477,000   $ 176,477,000   $ 176,432,000
Common Stock, Par or Stated Value Per Share | $ / shares             $ 0.01   $ 0.01   $ 0.01
Payment for debt extinguishment costs                 $ 0 $ 405,000  
Loss on debt extinguishment             $ (884,000) $ (654,000) (884,000) (654,000)  
Restricted Cash             1,575,000   1,575,000   $ 1,893,000
Over-Allotment Option                      
Debt Instrument [Line Items]                      
Principal amount denomination                 25.00    
Integral multiples of excess principal amount                 $ 25.00    
Revolving loan                      
Debt Instrument [Line Items]                      
Term of debt                 3 years    
Revolving line of credit facility, maximum borrowing capacity             80,000,000   $ 80,000,000    
Interest expense             1,192,000 0 $ 2,222,000 0  
Monthly fee percentage                 0.50%    
Repayment of short term debt loan $ 1,500,000                    
Revolving loan | Line of Credit                      
Debt Instrument [Line Items]                      
Total long-term credit facility             62,643,000   $ 62,643,000   60,216,000
Plus: unamortized debt premium             0   0    
Total carrying amount of debt             62,643,000   62,643,000    
Remaining borrowing capacity             $ 534,000   $ 534,000    
Revolving loan | LIBOR                      
Debt Instrument [Line Items]                      
Debt instrument, basis spread on variable rate                 4.50%    
Number of business days | D             3   3    
Revolving loan | London Inter bank Offered Rate LIBOR Floor                      
Debt Instrument [Line Items]                      
Debt instrument, basis spread on variable rate                 0.50%    
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%   12.40%    
Interest expense             $ 889,000 0 $ 1,777,000 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             1,345,000   $ 1,345,000   1,682,000
Real Estate financing term loan | Term Loan                      
Debt Instrument [Line Items]                      
Total debt             28,500,000   28,500,000   28,500,000
Plus: unamortized debt premium             0   0    
Total carrying amount of debt             27,155,000   27,155,000    
Real Estate financing term loan | Prime Rate                      
Debt Instrument [Line Items]                      
Number of basis points in debt instrument           2          
8.5% Senior unsecured notes                      
Debt Instrument [Line Items]                      
Total debt             80,000,000   80,000,000   80,000,000
Total carrying amount of debt             $ 74,709,000   $ 74,709,000    
Principal amount         $ 80,000            
Interest rate per annum             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%   10.10%    
Interest expense             $ 2,036,000 $ 0 $ 4,073,000 $ 0  
Deferred financing costs, revolving line of credit, net             5,291,000   5,291,000   5,925,000
8.5% Senior unsecured notes | Payable in November                      
Debt Instrument [Line Items]                      
Redemption price | $ / shares         $ 25.75            
8.5% Senior unsecured notes | Payable in February                      
Debt Instrument [Line Items]                      
Redemption price | $ / shares         25.50            
8.5% Senior unsecured notes | On or after September 30, 2025 and prior to maturity                      
Debt Instrument [Line Items]                      
Redemption price | $ / shares         $ 25.25            
Seller's notes                      
Debt Instrument [Line Items]                      
Total debt             24,409,000   24,409,000   28,062,000
Seller's notes | 1-2-3.tv                      
Debt Instrument [Line Items]                      
Total debt             24,409,000   24,409,000    
Plus: unamortized debt premium             1,218,000   1,218,000    
Total carrying amount of debt             25,627,000   25,627,000    
Seller's notes | Synacor's Portal and Advertising Segment                      
Debt Instrument [Line Items]                      
Principal amount           $ 10,000,000 6,000,000   6,000,000    
Quarterly installment           $ 1,000,000          
Interest expense             62,000   176,000    
Seller Note Due In Annual Installments, Maturing In November 2023, Principal Amount [Member]                      
Debt Instrument [Line Items]                      
Total debt             18,409,000   18,409,000   20,062,000
Seller note due in quarterly installments, maturing in December 2023, principal amount                      
Debt Instrument [Line Items]                      
Total debt             6,000,000   6,000,000   8,000,000
Convertible Debt                      
Debt Instrument [Line Items]                      
Total debt             3,100,000   3,100,000    
Total carrying amount of debt             $ 2,938,000   $ 2,938,000    
Convertible Debt | Securities Purchase Agreement with Growth Capital Partners, LLC                      
Debt Instrument [Line Items]                      
Plus: unamortized debt premium     $ 600,000                
Principal amount     10,600,000                
Proceeds from Convertible Debt     $ 10,000,000                
Repayments of Convertible Debt   $ 7,500,000                  
Interest rate per annum     7.00%                
Maximum monthly redemption amount     $ 1,500,000                
Term of debt                 13 months    
Effective interest rate             23.50%   23.50%    
Interest expense             $ 116,000   $ 116,000    
Interest rate     18.00%                
Loss on debt extinguishment   884,000                  
Debt issuance costs   $ 509,000                  
Deferred financing costs, revolving line of credit, net             211,000   211,000    
Minimum | Synacor's Portal and Advertising Segment                      
Debt Instrument [Line Items]                      
Interest rate per annum           6.00%          
Minimum | Seller's notes | Synacor's Portal and Advertising Segment                      
Debt Instrument [Line Items]                      
Interest rate per annum           6.00%          
Maximum | Synacor's Portal and Advertising Segment                      
Debt Instrument [Line Items]                      
Interest rate per annum           11.00%          
Maximum | Revolving loan                      
Debt Instrument [Line Items]                      
Letters of credit             5,000,000   5,000,000    
Maximum | Seller's notes | Synacor's Portal and Advertising Segment                      
Debt Instrument [Line Items]                      
Interest rate per annum           11.00%          
Other Assets | Revolving loan                      
Debt Instrument [Line Items]                      
Deferred financing costs, revolving line of credit, net             2,635,000   2,635,000   $ 2,411,000
1-2-3.tv | Seller's notes                      
Debt Instrument [Line Items]                      
Total debt       $ 20,800,000              
Principal amount             18,409,000   18,409,000    
Interest expense             $ 400,000   $ 817,000    
Interest rate       8.50%              
1-2-3.tv | Seller's notes | Payable in November                      
Debt Instrument [Line Items]                      
Total debt       $ 2,557,000              
1-2-3.tv | Seller's notes | Payable in February                      
Debt Instrument [Line Items]                      
Total debt       $ 6,648,000