Credit Facility - Narrative (Details) - USD ($)
|
|
|
|
|
|
|
12 Months Ended |
|
|
|
Apr. 30, 2028 |
Jul. 31, 2026 |
Jun. 14, 2026 |
Jul. 21, 2025 |
Mar. 03, 2025 |
Jun. 17, 2024 |
Jul. 31, 2026 |
Jul. 31, 2025 |
Jan. 31, 2025 |
Oct. 17, 2024 |
Jul. 31, 2024 |
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Term loan proceeds allocated to lender warrants |
|
|
|
|
|
|
|
|
|
|
$ 3,011,000
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
$ 3,116,000
|
|
|
|
|
3,116,000
|
| Embedded derivative, gain (loss) on embedded derivative, net |
|
|
|
|
|
|
$ 1,289,000
|
$ 1,151,000
|
|
|
|
| Repayments of Secured Debt |
|
|
|
|
|
|
10,550,000
|
56,746,000
|
|
|
|
| Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
6,809,000
|
14,877,000
|
|
|
|
| Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
18,526,000
|
19,836,000
|
|
|
|
| New Credit Facility Warrants |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Warrants outstanding (in shares) |
|
|
|
|
|
1,435,884
|
|
|
|
|
|
| Exercise price of warrants or rights |
|
|
|
|
|
$ 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 |
|
$ 2,303,000
|
|
|
|
|
2,303,000
|
3,007,000
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
(704,000)
|
$ (1,537,000)
|
|
|
|
| Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, term |
|
|
|
90 days
|
90 days
|
|
|
|
|
|
|
| Minimum liquidity |
|
$ 15,000,000
|
|
$ 17,500,000
|
|
|
$ 15,000,000
|
|
|
|
|
| Percentage of net cash proceeds |
|
65.00%
|
|
|
|
|
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
|
|
|
|
|
$ 3,037,500
|
|
|
|
|
| Term loan proceeds allocated to lender warrants |
|
|
|
|
|
|
|
|
|
|
0
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
|
|
|
0
|
| Outstanding balance during period, minimum |
|
|
|
|
|
|
108,519,000
|
|
|
|
|
| Outstanding balance during period, maximum |
|
|
|
|
|
|
$ 135,305,000
|
|
|
|
|
| Weighted average interest rate |
|
19.76%
|
|
|
|
|
19.76%
|
18.51%
|
|
|
|
| Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Minimum liquidity |
|
$ 17,500,000
|
|
|
$ 20,000,000
|
|
$ 17,500,000
|
|
|
|
|
| Minimum interest expense coverage ratio |
|
|
1.35
|
|
|
|
|
|
|
|
|
| Debt instruments, covenant, net leverage ratio, maximum |
|
|
2.65
|
|
|
|
|
|
|
|
|
| Prepayment penalty (as a percent) |
|
|
1.00%
|
|
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | Four-quarter period ending July 31, 2027 |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Covenant compliance, Minimum EBITDA |
|
|
$ 37,500,000
|
|
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | Four-quarter period ending October 31, 2027 and thereafter |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Covenant compliance, Minimum EBITDA |
|
|
$ 40,000,000
|
|
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate, stated percentage |
|
9.50%
|
|
|
12.00%
|
|
9.50%
|
|
|
|
|
| Basis spread on variable rate |
|
|
9.50%
|
|
|
|
|
|
|
|
|
| Credit Facility | Line of Credit | SOFR |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate, stated percentage |
|
10.50%
|
|
|
13.00%
|
|
10.50%
|
|
|
|
|
| Basis spread on variable rate |
|
|
10.50%
|
|
|
|
|
|
|
|
|
| Subordinated Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Percentage of net cash proceeds |
|
35.00%
|
|
|
|
|
35.00%
|
|
|
|
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
$ 0
|
|
|
|
|
$ 0
|
$ 5,753,000
|
|
|
|
| Subordinated Credit Facility | Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
14,507,000
|
4,084,000
|
|
|
|
| Subordinated Credit Facility | Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Interest expense related to credit facility |
|
|
|
|
|
|
8,410,000
|
6,793,000
|
|
|
|
| Subordinated Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Minimum interest expense coverage ratio |
|
|
1.08
|
|
|
|
|
|
|
|
|
| Debt instruments, covenant, net leverage ratio, maximum |
|
|
3.18
|
|
|
|
|
|
|
|
|
| Long-term debt, gross, current |
|
42,987,000
|
|
|
|
|
42,987,000
|
0
|
|
|
|
| Subordinated Credit Facility | Line of Credit | Four-quarter period ending July 31, 2027 |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Covenant compliance, Minimum EBITDA |
|
|
$ 30,000,000
|
|
|
|
|
|
|
|
|
| Subordinated Credit Facility | Line of Credit | Four-quarter period ending October 31, 2027 and thereafter |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Covenant compliance, Minimum EBITDA |
|
|
32,000,000
|
|
|
|
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
23,172,000
|
|
|
|
|
23,172,000
|
112,210,000
|
|
|
|
| Line of credit facility, remaining borrowing capacity |
|
108,519,000
|
|
|
|
|
108,519,000
|
|
|
|
|
| Debt instrument, amortization percent |
|
|
|
|
|
2.50%
|
|
|
|
|
|
| Debt instrument, annual principal payment |
|
|
|
|
|
$ 1,012,500
|
|
|
|
|
|
| Repayments of Secured Debt |
|
6,500,000
|
|
|
|
|
|
|
|
|
|
| Long-term debt, gross, current |
|
85,347,000
|
|
|
|
|
85,347,000
|
4,050,000
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | Forecast |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, periodic payment |
$ 587,500
|
|
|
|
|
|
|
|
|
|
|
| Revolver |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, remaining borrowing capacity |
|
27,250,000
|
|
|
|
|
27,250,000
|
|
|
|
|
| Revolver | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
|
|
|
$ 29,321,000
|
|
|
|
$ 32,500,000
|
|
|
| Term loan proceeds allocated to lender warrants |
|
|
|
|
|
|
|
|
|
|
0
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
|
|
|
0
|
| Revolver | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
$ 54,750,000
|
|
|
|
|
$ 54,750,000
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
|
$ 27,250,000
|
|
|
|
|
|
|
|
|
| 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%
|
|
|
|
|
| Line of credit facility, remaining borrowing capacity |
|
$ 92,727,000
|
|
|
|
|
$ 92,727,000
|
101,222,000
|
|
|
|
| Revolver | Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate margin increase |
|
|
|
|
|
|
1.00%
|
|
|
|
|
| Unsecured Debt | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Line of credit facility, maximum borrowing capacity |
|
65,000,000
|
|
$ 35,000,000
|
40,000,000
|
|
$ 65,000,000
|
|
|
$ 25,000,000
|
|
| Term Loan | Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Term loan proceeds allocated to lender warrants |
|
|
|
|
|
|
|
|
|
|
0
|
| Initial estimated fair value and carrying value of combined embedded derivatives |
|
|
|
|
|
|
|
|
|
|
$ 0
|
| Term Loan | Credit Facility | Line of Credit |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Partial principal payment |
|
|
|
|
$ 27,252,000
|
|
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
|
|
9.50%
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | Base Rate | Minimum |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
|
|
7.50%
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | Base Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
|
|
9.00%
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | SOFR |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
10.50%
|
|
|
10.50%
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | SOFR | Minimum |
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on variable rate |
|
|
|
|
|
|
8.50%
|
|
|
|
|
| Term Loan | Credit Facility | Line of Credit | 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 |
|
$ 601,000
|
|
|
|
|
$ 601,000
|
$ 1,890,000
|
|
|
|