XML 144 R104.htm IDEA: XBRL DOCUMENT v3.26.3
Notes payable and debt - Schedule of interest expense by credit facility (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Dec. 31, 2025
Notes payable          
Stated interest expense   $ 11,607   $ 35,046  
Amortization of debt discount/premium and deferred financing fees   1,968   5,693  
Total interest expense   13,575   40,739  
Accretion of interest on deferred consideration     $ 500   $ 2,436
Interest expense on deferred consideration   $ 1,000   $ 2,900  
Interest expense on deferred consideration, total $ 200   500    
Other          
Notes payable          
Accretion of interest on deferred consideration     184   $ 0
Line of credit          
Notes payable          
Stated interest expense 17,228   47,053    
Amortization of debt discount/premium and deferred financing fees 956   3,468    
Total interest expense $ 18,184   $ 50,521    
Senior Secured Notes – 2029 | Line of credit          
Notes payable          
Effective interest rate 12.17%   12.17%    
Stated interest expense $ 14,674   $ 35,469    
Amortization of debt discount/premium and deferred financing fees 442   1,291    
Total interest expense $ 15,116   $ 36,760    
Senior Secured Notes – 2027          
Notes payable          
Effective interest rate   10.69%   10.69%  
Stated interest expense   $ 1,675   $ 4,709  
Amortization of debt discount/premium and deferred financing fees   82   189  
Total interest expense   $ 1,757   $ 4,898  
Senior Secured Notes – 2027 | Line of credit          
Notes payable          
Effective interest rate 10.69%   10.69%    
Stated interest expense $ 1,029   $ 3,554    
Amortization of debt discount/premium and deferred financing fees 270   464    
Total interest expense $ 1,299   $ 4,018    
Senior Secured Notes – 2026          
Notes payable          
Effective interest rate   9.30%   9.30%  
Stated interest expense   $ 9,151   $ 27,450  
Amortization of debt discount/premium and deferred financing fees   1,487   4,461  
Total interest expense   $ 10,638   $ 31,911  
Senior Secured Notes – 2026 | Line of credit          
Notes payable          
Effective interest rate 9.30%   9.30%    
Stated interest expense $ 0   $ 4,906    
Amortization of debt discount/premium and deferred financing fees 0   717    
Total interest expense $ 0   $ 5,623    
Bloom Notes – 2025          
Notes payable          
Effective interest rate   10.36%   10.36%  
Stated interest expense   $ 0   $ 29  
Amortization of debt discount/premium and deferred financing fees   0   142  
Total interest expense   $ 0   $ 171  
Bloom Notes – 2024          
Notes payable          
Effective interest rate   10.00%   10.00%  
Stated interest expense   $ 0   $ 267  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   $ 0   $ 267  
Amended Needham LOC          
Notes payable          
Effective interest rate   7.99%   7.99%  
Stated interest expense   $ 213   $ 739  
Amortization of debt discount/premium and deferred financing fees   390   862  
Total interest expense   $ 603   $ 1,601  
Amended Needham LOC | Line of credit          
Notes payable          
Effective interest rate 8.99%   8.99%    
Stated interest expense $ 1,207   $ 2,241    
Amortization of debt discount/premium and deferred financing fees 194   946    
Total interest expense $ 1,401   $ 3,187    
ABL Facility – EWB          
Notes payable          
Effective interest rate   6.00%   6.00%  
Stated interest expense   $ 180   $ 538  
Amortization of debt discount/premium and deferred financing fees   9   39  
Total interest expense   $ 189   $ 577  
ABL Facility – EWB | Line of credit          
Notes payable          
Effective interest rate 6.00%   6.00%    
Stated interest expense $ 184   $ 546    
Amortization of debt discount/premium and deferred financing fees 0   0    
Total interest expense $ 184   $ 546    
Seller note payable - Scottsdale Note          
Notes payable          
Effective interest rate   5.00%   5.00%  
Stated interest expense   $ 53   $ 163  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   $ 53   $ 163  
Seller note payable - Scottsdale Note | Line of credit          
Notes payable          
Effective interest rate 5.00%   5.00%    
Stated interest expense $ 50   $ 151    
Amortization of debt discount/premium and deferred financing fees 0   0    
Total interest expense $ 50   $ 151    
Seller note payable - Cannabis Haven | Line of credit          
Notes payable          
Effective interest rate 8.00%   8.00%    
Stated interest expense $ 17   $ 17    
Amortization of debt discount/premium and deferred financing fees 50   50    
Total interest expense 67   67    
Other notes payable | Line of credit          
Notes payable          
Stated interest expense 67   169    
Amortization of debt discount/premium and deferred financing fees 0   0    
Total interest expense $ 67   $ 169    
Other notes payable - BHH Note          
Notes payable          
Effective interest rate   15.00%   15.00%  
Stated interest expense   $ 281   $ 841  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   281   841  
Other notes payable - miscellaneous          
Notes payable          
Stated interest expense   30   145  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   $ 30   $ 145  
Other notes payable - VOWL Note          
Notes payable          
Effective interest rate   4.25%   4.25%  
Stated interest expense   $ 24   $ 63  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   $ 24   $ 63  
Other notes payable - NGC Note          
Notes payable          
Effective interest rate   12.00%   12.00%  
Stated interest expense   $ 0   $ 102  
Amortization of debt discount/premium and deferred financing fees   0   0  
Total interest expense   $ 0   $ 102