XML 50 R33.htm IDEA: XBRL DOCUMENT v3.22.4
DEBT AND FINANCE LEASE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Debt and Finance lease Liabilities
A summary of debt and finance lease liabilities as of December 31, 2022 and 2021 is as follows:
As of December 31,
20222021
Current:
5% Senior Convertible Notes$50,000 $— 
Promissory notes9,309 — 
Insurance premium financing1,999 — 
Finance lease liabilities1,806 140 
Debt and finance lease liabilities, current$63,114 $140 
Non-current:
Toggle Senior Unsecured Convertible Notes$199,786 $— 
Financing obligation50,359 — 
Promissory notes39,165 24,639 
Finance lease liabilities2,317 408 
Long-term debt and finance lease liabilities, net of current portion$291,627 $25,047 
Schedule of Carrying Values and Estimated Fair Values
The fair values of the following debt obligations are estimated using level 2 fair value inputs, including stock price and risk-free rates. The following table presents the carrying value and estimated fair values:
As of December 31, 2022
Carrying ValueFair Value
Toggle Senior Unsecured Convertible Notes$199,786 $189,671 
Collateralized Note44,699 43,742 
Second Collateralized Note3,775 3,690 
Insurance premium financing1,999 1,915 
Schedule of Net Carrying Amounts of Debt Component
The net carrying amounts of the debt component of the Toggle Senior Unsecured Convertible Notes were as follows:
As of
December 31, 2022
Principal amount$210,939 
Accrued PIK interest1,998 
Unamortized discount(6,443)
Unamortized issuance costs(6,708)
Net carrying amount$199,786 
The following table presents the Company's interest expense related to convertible debt:
Year Ended
December 31, 2022
Contractual interest expense$12,937 
Amortization of debt discount and issuance costs2,156 
Total interest expense$15,093 
Schedule of Maturities of Long-term Debt
The following table summarizes the long-term debt maturities for each of the next five years and thereafter at December 31, 2022.
Years Ended December 31,Total
2023$14,654 
202415,651 
202515,722 
2026226,734 
20279,993 
Thereafter99,376 
Total$382,130