XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
3 Months Ended
Mar. 31, 2025
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

March 31,

December 31,

Leases

Classification

2025

    

2024

    

 

Assets

(in thousands)

 

Operating leases

Operating lease assets

$

28,767

$

29,621

Finance lease

Finance lease assets*

 

15,025

 

15,346

Total leased assets

$

43,792

$

44,967

Liabilities

Current

Operating

Other current liabilities

$

4,353

$

4,470

Finance

Current portion of finance lease obligation

1,370

1,345

Non-current

Operating

Other long-term liabilities

24,698

25,321

Finance

Finance lease obligation

 

41,958

 

42,329

Total lease liabilities

$

72,379

$

73,465

*Finance lease assets are recorded net of accumulated depreciation of $47.7 million and include $0.5 million of prepaid financing costs as of March 31, 2025. Finance lease assets are recorded net of accumulated depreciation of $47.4 million and include $0.5 million of prepaid financing costs as of December 31, 2024.

Schedule of lease costs

Three months ended

 

March 31,

Lease cost

Classification

2025

    

2024

 

Operating lease cost

(in thousands)

 

Product / services*

Cost of revenue

$

1,674

$

1,828

Research and development

Operating expenses

 

219

 

123

Sales and marketing*

Operating expenses

 

444

 

451

General and administrative*

Operating expenses

 

326

 

194

Total operating lease cost

$

2,663

$

2,596

Finance lease cost

Depreciation of leased assets

Cost of revenue, Research and development, Sales and marketing and General and administrative

$

321

$

319

Interest on lease liabilities

Interest expense

 

1,156

 

1,197

Total finance lease cost

$

1,477

$

1,516

Total lease cost

$

4,140

$

4,112

* Product / services, sales and marketing and general and administrative expense also includes short-term lease and variable lease costs of approximately $0.6 million for both the three months ended March 31, 2025 and 2024.

Schedule of future minimum operating and finance leases

Finance

Operating

    

Total

 

Maturity of Lease Liabilities

Leases

Leases

Leases

(in thousands)

2025

$

4,425

$

4,641

$

9,066

2026

 

6,008

 

5,032

 

11,040

2027

 

6,128

 

3,344

 

9,472

2028

 

6,251

 

2,417

 

8,668

2029

6,376

2,271

8,647

Thereafter

48,960

22,384

71,344

Total lease payments

$

78,148

$

40,089

$

118,237

Less interest portion*

(34,820)

(11,038)

(45,858)

Finance lease and operating lease obligations

$

43,328

$

29,051

$

72,379

* Finance lease interest calculated using the implied interest rate; operating lease interest calculated using estimated corporate borrowing rate.

Schedule of weighted-average remaining lease term and discount rates

March 31,

Lease term and discount rate

    

2025

Weighted-average remaining lease term (years):

Operating leases

11.0

Finance leases

 

11.8

Weighted-average discount rate:

Operating leases

 

5.5%

Finance leases

 

10.5%

Schedule of cash outflows by lease type

Three months ended March 31,

Cash paid for amounts included in the measurement of lease liabilities

    

2025

    

2024

(in thousands)

Operating cash outflows from operating leases

$

2,663

$

2,596

Operating cash outflows from finance leases

 

1,156

 

1,197

Financing cash outflows from finance leases

 

349

 

357

Operating lease assets obtained in exchange for operating lease liabilities

 

500

 

632

Finance lease assets obtained in exchange for new finance lease liabilities