XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Debt (Tables)
6 Months Ended
Jul. 31, 2023
Debt Instrument [Line Items]  
Summary of Debt

The tables below summarize key terms of the Company’s debt (amounts in thousands, except for interest rates).

 

 

As of July 31, 2023

 

Lender

 

Stated
Interest Rate

 

Effective
Interest Rate

 

Gross
Balance

 

 

Unamortized
Debt Discount

 

 

Unamortized
Deferred
Debt Issuance
Costs

 

 

Net
Carrying
Value

 

Stifel Bank

 

9.50%

 

9.83%

 

$

22,500

 

 

$

(111

)

 

$

(71

)

 

$

22,318

 

InfoArmor

 

5.50%

 

5.50%

 

 

1,875

 

 

 

 

 

 

 

 

 

1,875

 

Convertible notes

 

7.00% Cash / 8.75% PIK

 

9.77%

 

 

163,429

 

 

 

 

 

 

(102

)

 

 

163,327

 

Alsop Louie Convertible Note (1)

 

6.00%

 

3.36%

 

 

3,333

 

 

 

 

 

 

 

3,333

 

 

 

 

 

 

$

191,137

 

 

$

(111

)

 

$

(173

)

 

$

190,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

 

$

938

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

189,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

190,853

 

(1) Per the note agreement, the note is interest free for the first twelve months and bears interest at a rate of 6% per annum thereafter.

 

 

 

 

As of January 31, 2023

 

Lender

 

Stated
Interest Rate

 

Effective
Interest Rate

 

Gross
Balance

 

 

Unamortized
Debt Discount

 

 

Unamortized
Deferred
Debt Issuance
Costs

 

 

Net
Carrying
Value

 

Stifel Bank

 

8.50%

 

8.50%

 

$

15,000

 

 

$

 

 

$

 

 

$

15,000

 

InfoArmor

 

5.50%

 

5.50%

 

 

2,344

 

 

 

 

 

 

 

 

 

2,344

 

Convertible notes

 

7.00% Cash / 8.75% PIK

 

8.53%

 

 

156,564

 

 

 

 

 

 

(127

)

 

 

156,437

 

 

 

 

 

 

$

173,908

 

 

$

 

 

$

(127

)

 

$

173,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

 

$

15,938

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

157,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

173,781