Debt - Additional Information (Details) - USD ($)
|
|
|
|
|
|
|
3 Months Ended |
6 Months Ended |
|
|
|
Aug. 03, 2026 |
Jan. 07, 2026 |
May 13, 2025 |
Apr. 05, 2024 |
Jul. 24, 2023 |
Aug. 08, 2022 |
Jun. 30, 2026 |
Mar. 31, 2026 |
Jun. 30, 2025 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Dec. 31, 2025 |
Oct. 18, 2024 |
Dec. 10, 2023 |
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from Long-Term Lines of Credit |
|
|
|
|
|
|
|
|
|
$ 0
|
$ 25,000,000
|
|
|
|
| Interest expense |
|
|
|
|
|
|
$ 1,009,000
|
|
$ 1,268,000
|
2,023,000
|
2,833,000
|
|
|
|
| Borrowings outstanding |
|
|
|
|
|
|
25,000,000
|
|
|
25,000,000
|
|
|
|
|
| Change in fair value of warrant liabilities |
|
|
|
|
|
|
519,000
|
|
1,558,000
|
328,000
|
869,000
|
|
|
|
| Loss on partial debt extinguishment |
|
|
|
|
|
|
0
|
|
2,166,000
|
0
|
2,166,000
|
|
|
|
| Irrevocable standby letter of credit |
|
|
|
|
|
|
100,000
|
|
|
100,000
|
|
$ 100,000
|
|
|
| Term Loan Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in fair value of warrant liabilities |
|
|
|
|
$ 800,000
|
|
|
|
|
|
|
|
|
|
| Term Loan Warrants [Member] | Fifth Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in fair value of warrant liabilities |
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
543,590
|
| Class of warrants or rights exercise price per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 11.24
|
| ABL Facility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit line |
|
|
$ 35,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Uncommitted credit facility matures in May 2028 |
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit extension term |
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from Long-Term Lines of Credit |
|
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
$ 1,000,000
|
|
2,000,000
|
|
|
|
|
| Credit facility covenant terms |
|
|
The Company’s financial covenants under the ABL Facility were as follows until they were amended as part of the First Amended ABL Facility Credit Agreement (defined below):1.The Company shall not fail to exceed the Three Month Total Billings Target (as defined in the Credit Agreement).2.The Company shall not fail to exceed the Quarterly Digital Subscriptions Target (as defined in the Credit Agreement).3.On an annual basis, the amount of Capital Expenditures (as defined in the Credit Agreement) for the year then ended shall be less than $10 million, which can increase based on certain cost savings metrics.4.Liquidity, as defined in the Credit Agreement, shall be greater than $12 million at all times and during a Cure Period (as defined in the Credit Agreement) shall be greater than $13.2 million.
|
|
|
|
|
|
|
|
|
|
|
|
| Credit facility covenant maximum allowed capital expenditure |
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Credit facility covenant minimum required liquidity |
|
|
12,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Credit facility covenant minimum required liquidity during cure period |
|
|
$ 13,200,000
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings outstanding |
|
|
|
|
|
|
$ 25,000,000
|
|
|
$ 25,000,000
|
|
|
|
|
| Additional interest rate in event of default |
|
|
3.50%
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of prepayment premium if paid 19 to 24 months |
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of prepayment premium if paid 25 to 36 months |
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment of principal amount monthly after July 01, 2026 |
|
|
$ 2,100,000
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment of principal amount split into equal payments monthly after July 01, 2026 |
|
|
177,083
|
|
|
|
|
|
|
|
|
|
|
|
| Repayments of debt |
|
|
17,300,000
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment of outstanding paid in kind |
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
| Debt redemption premium payment |
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, outstanding accrued interest |
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
|
| Third-party debt issuance costs |
|
|
1,800,000
|
|
|
|
|
|
|
|
|
|
|
|
| Write off of unamortized debt discount and debt issuance costs |
|
|
1,700,000
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on partial debt extinguishment |
|
|
|
|
|
|
|
|
(2,200,000)
|
|
(2,200,000)
|
|
|
|
| Prepayment premium |
|
|
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility [Member] | Floor Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest paid in kind |
|
|
3.50%
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility [Member] | One Month SOFR [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, effective interest rate |
|
|
|
|
|
|
14.86%
|
|
|
14.86%
|
|
|
|
|
| Debt instrument, cash interest rate |
|
|
|
|
|
|
12.66%
|
|
|
12.66%
|
|
|
|
|
| Percentage of interest paid in kind |
|
|
9.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Variable interest rate on the debt after one year |
|
|
7.75%
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed charge coverage ratio |
|
|
1.10%
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility First Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of amendement fee |
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amendment fees |
|
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility First Amendment [Member] | Secured Overnight Financing Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest paid in kind |
|
9.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Variable interest rate on the debt after one year |
|
7.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility First Amendment [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed charge coverage ratio |
|
1.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase the minimum liquidity financial covenant |
|
$ 12,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Decrease the minimum monthly digital subscriptions target covenant level |
|
850,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility First Amendment [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase the minimum liquidity financial covenant |
|
15,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash balance |
|
4,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Decrease the minimum monthly digital subscriptions target covenant level |
|
$ 700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility Second Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings outstanding |
|
|
|
|
|
|
$ 29,600,000
|
|
|
$ 29,600,000
|
|
|
|
|
| ABL Facility Second Amendment [Member] | Subsequent Event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest paid in kind |
9.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Estimated monthly decrease amount |
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument financial covenant minimum liquidity |
16,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly digital subscriptions target covenant level decreases thereafter |
550,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amendment fees |
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration] |
us-gaap:SecuredOvernightFinancingRateSofrMember
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument increase in periodic payment |
$ 100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility Second Amendment [Member] | Minimum [Member] | Subsequent Event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase the minimum liquidity financial covenant |
15,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly digital subscriptions target covenant level decreases remainder of fiscal year |
$ 700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Billings target increased percentage |
90.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ABL Facility Second Amendment [Member] | Maximum [Member] | Subsequent Event |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase the minimum liquidity financial covenant |
$ 18,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash balance |
22,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly digital subscriptions target covenant level decreases remainder of fiscal year |
$ 650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Billings target increased percentage |
92.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit line |
|
|
|
|
|
$ 50,000,000
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
$ 600,000
|
|
$ 2,100,000
|
|
|
|
| Third-party debt issuance costs |
|
|
|
|
|
$ 4,500,000
|
|
|
|
|
|
|
|
|
| Warrants vesting percentage first year |
|
|
|
|
|
30.00%
|
|
|
|
|
|
|
|
|
| Warrants vesting percentage second year |
|
|
|
|
|
30.00%
|
|
|
|
|
|
|
|
|
| Warrants vesting percentage third year |
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
| Warrants vesting percentage fourth year |
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
| Warrants and rights outstanding, term |
|
|
|
|
|
7 years
|
|
|
|
|
|
|
|
|
| Fair value of warrant liabilities |
|
|
|
|
|
$ 5,200,000
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants issued |
|
|
|
|
|
94,335
|
|
|
|
|
|
|
|
|
| Class of warrants or rights exercise price per share |
|
|
|
|
$ 20.5
|
$ 92.5
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Common Class A [Member] | Second Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants issued |
|
|
|
|
|
97,482
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Common Class A [Member] | Term Loan Warrants [Member] | Second Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrants or rights exercise price per share |
|
|
|
|
$ 20.5
|
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Common Class A [Member] | Term Loan Warrants [Member] | Fifth Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrants or rights exercise price per share |
|
|
|
$ 9.16
|
|
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Common Class A [Member] | Term Loan Warrants [Member] | Sixth Amendment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
97,482
|
|
| Class of warrants or rights exercise price per share |
|
|
|
|
|
|
|
|
|
|
|
|
$ 6.26
|
|
| Term Loan [Member] | Secured Overnight Financing Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest rate during period |
|
|
|
|
|
7.15%
|
|
|
|
|
|
|
|
|
| Debt instrument, effective interest rate |
|
|
28.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, cash interest rate |
|
|
11.63%
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan [Member] | Paid in Kind [Member] | Secured Overnight Financing Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest paid in kind |
|
|
|
|
|
3.00%
|
|
|
|
|
|
|
|
|
| Letter of Credit [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, maturity date |
|
|
|
|
|
|
|
|
|
Dec. 06, 2026
|
|
|
|
|
| Irrevocable standby letter of credit |
|
|
|
|
|
|
$ 100,000
|
|
|
$ 100,000
|
|
$ 100,000
|
|
|
| Debt instrument, maturity date description |
|
|
|
|
|
|
|
|
|
This letter of credit expires on December 6, 2026 and is automatically extended for one-year terms unless notice of non-renewal is provided 60 days prior to the end of the applicable term.
|
|
|
|
|