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

​

 

—

​

 

—

​

​

​

​

​

​

​

​