Credit Facility (Details)
|
|
|
|
|
|
|
|
|
3 Months Ended |
9 Months Ended |
|
|
|
|
|
|
Jul. 31, 2027
USD ($)
|
Apr. 30, 2027
USD ($)
|
Jan. 31, 2027
USD ($)
|
Jun. 14, 2026
USD ($)
|
Jul. 21, 2025
USD ($)
|
Mar. 03, 2025
USD ($)
|
Oct. 17, 2024
USD ($)
|
Jun. 17, 2024
USD ($)
$ / shares
shares
|
Apr. 30, 2026
USD ($)
|
Apr. 30, 2025
USD ($)
|
Apr. 30, 2026
USD ($)
|
Apr. 30, 2025
USD ($)
|
Oct. 31, 2027
USD ($)
|
Jun. 12, 2026
USD ($)
|
Nov. 10, 2025
USD ($)
|
Jul. 31, 2025
USD ($)
|
Jan. 31, 2025
USD ($)
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unbilled receivables, current, term |
|
|
|
|
|
|
|
|
1 year
|
|
1 year
|
|
|
|
|
|
|
| Unbilled receivables, current |
|
|
|
|
|
|
|
|
$ 363,000
|
|
$ 363,000
|
|
|
|
|
|
|
| Term loan proceeds allocated to Lender warrants |
|
|
|
|
|
|
|
$ 3,011,000
|
|
|
|
|
|
|
|
|
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
$ 3,116,000
|
2,267,000
|
|
2,267,000
|
|
|
|
|
$ 1,890,000
|
|
| Gain (loss) embedded derivative |
|
|
|
|
|
|
|
|
(311,000)
|
$ 2,214,000
|
(377,000)
|
$ 710,000
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
|
|
5,850,000
|
4,555,000
|
16,327,000
|
6,118,000
|
|
|
|
|
|
| New Credit Facility Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants outstanding (in shares) | shares |
|
|
|
|
|
|
|
1,435,884
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants or rights | $ / shares |
|
|
|
|
|
|
|
$ 0.10
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, resell rights, percentage |
|
|
|
|
|
|
|
50.00%
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, resell rights, discount percentage |
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, resell rights, volume weighted average price |
|
|
|
|
|
|
|
30 days
|
|
|
|
|
|
|
|
|
|
| Term loan proceeds allocated to Lender warrants |
|
|
|
|
|
|
|
$ 3,011,000
|
|
|
|
|
|
|
|
|
|
| Warrant liability, fair value |
|
|
|
|
|
|
|
|
4,939,000
|
|
4,939,000
|
|
|
|
|
3,007,000
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
|
|
(2,928,000)
|
(907,000)
|
1,932,000
|
(2,682,000)
|
|
|
|
|
|
| Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, term |
|
|
|
|
90 days
|
|
90 days
|
|
|
|
|
|
|
|
|
|
|
| Minimum liquidity |
|
|
|
|
$ 17,500,000
|
|
|
|
15,000,000
|
|
15,000,000
|
|
|
|
|
|
|
| Percentage of net cash proceeds |
|
|
|
|
65.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum interest expense coverage ratio |
|
|
|
|
1.75
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instruments, covenant, net leverage ratio, maximum |
|
|
|
|
3.25
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, deferred loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,037,500
|
|
|
| Term loan proceeds allocated to Lender warrants |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
108,243,000
|
|
108,243,000
|
|
|
|
|
118,464,000
|
|
| Outstanding balance during period, minimum |
|
|
|
|
|
|
|
|
|
|
119,672,000
|
|
|
|
|
|
|
| Outstanding balance during period, maximum |
|
|
|
|
|
|
|
|
|
|
135,305,000
|
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
|
|
$ 5,681,000
|
$ 8,330,000
|
$ 17,961,000
|
$ 27,257,000
|
|
|
|
|
|
| Weighted average interest rate |
|
|
|
|
|
|
|
|
18.50%
|
18.40%
|
18.20%
|
18.70%
|
|
|
|
|
|
| Credit Facility | Third Amendment | Forecast |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum liquidity |
$ 37,500,000
|
$ 35,000,000
|
$ 32,500,000
|
|
|
|
|
|
|
|
|
|
$ 40,000,000
|
|
|
|
|
| Minimum interest expense coverage ratio |
1.35
|
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instruments, covenant, net leverage ratio, maximum |
2.65
|
2.75
|
2.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit Facility | Subsequent Event | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
9.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit Facility | Subsequent Event | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
10.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum liquidity |
|
|
|
|
|
$ 20,000,000
|
|
|
$ 17,500,000
|
|
$ 17,500,000
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate, stated percentage |
|
|
|
|
|
12.00%
|
12.00%
|
|
9.50%
|
|
9.50%
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate, stated percentage |
|
|
|
|
|
13.00%
|
13.00%
|
|
10.50%
|
|
10.50%
|
|
|
|
|
|
|
| Subordinated Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of net cash proceeds |
|
|
|
|
35.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
$ 106,879,000
|
|
$ 106,879,000
|
|
|
|
|
95,588,000
|
|
| Secured Credit Facility | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, amortization percent |
|
|
|
|
|
|
|
|
2.50%
|
|
2.50%
|
|
|
|
|
|
|
| Debt instrument, annual principal payment |
|
|
|
|
|
|
|
|
$ 1,012,500
|
|
$ 1,012,500
|
|
|
|
|
|
|
| Revolving Loan Facility | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
|
|
|
|
$ 29,321,000
|
$ 27,500,000
|
|
|
|
|
|
|
|
|
|
$ 32,500,000
|
| Term loan proceeds allocated to Lender warrants |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
3,641,000
|
|
3,641,000
|
|
|
|
|
17,641,000
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
23,609,000
|
|
23,609,000
|
|
|
|
|
|
|
| Revolving Loan Facility | Credit Facility | Subsequent Event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate, stated percentage |
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance during period, maximum |
|
|
|
$ 27,250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 27,250,000
|
|
|
|
| Revolving Loan Facility | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan |
|
|
|
|
|
|
|
|
$ 54,750,000
|
|
$ 54,750,000
|
|
|
|
|
|
|
| Partial principal payment |
|
|
|
|
|
9,084,000
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, increase (decrease), net |
|
|
|
|
$ (2,071,000)
|
$ 3,179,000
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, borrowing capacity base, billed accounts receivable percentage |
|
|
|
|
|
|
|
|
85.00%
|
|
85.00%
|
|
|
|
|
|
|
| Line of credit facility, borrowing capacity base, unbilled accounts receivable percentage |
|
|
|
|
|
|
|
|
85.00%
|
|
85.00%
|
|
|
|
|
|
|
| Line of credit facility, borrowing capacity base, percentage of billed and unbilled receivables calculations |
|
|
|
|
|
|
|
|
12.50%
|
|
12.50%
|
|
|
|
|
|
|
| Line of credit facility, borrowing capacity base, billed and unbilled receivables calculations, amount |
|
|
|
|
|
|
|
|
$ 15,000,000
|
|
$ 15,000,000
|
|
|
|
|
|
|
| Line of credit facility, borrowing capacity base, percentage of inventory |
|
|
|
|
|
|
|
|
60.00%
|
|
60.00%
|
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
$ 92,980,000
|
|
$ 92,980,000
|
|
|
|
|
101,222,000
|
|
| Debt instrument, unused line fee |
|
|
|
|
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
| Revolving Loan Facility | Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate margin increase |
|
|
|
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
| Term Loan A | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
102,335,000
|
|
102,335,000
|
|
|
|
|
98,933,000
|
|
| Unsecured Debt | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
|
|
|
$ 35,000,000
|
$ 40,000,000
|
$ 25,000,000
|
|
65,000,000
|
|
65,000,000
|
|
|
|
|
|
|
| Unsecured Debt | Credit Facility | Subsequent Event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 35,000,000
|
|
|
|
| Term Loan Facility | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan |
|
|
|
|
|
|
|
|
116,031,000
|
|
116,031,000
|
|
|
|
|
116,260,000
|
|
| Term loan proceeds allocated to Lender warrants |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Partial principal payment |
|
|
|
|
|
$ 27,252,000
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
9.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Base Rate | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
7.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Base Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
9.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
10.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
8.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan Facility | Credit Facility | Line of Credit | Secured Overnight Financing Rate (SOFR) | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Embedded Derivative Loan Facility | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
$ 2,267,000
|
|
$ 2,267,000
|
|
|
|
|
$ 1,890,000
|
|