XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.2
CONVERTIBLE AND OTHER NOTES PAYABLE (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Notes Payable
Notes payable as of June 30, 2025 and December 31, 2024, consists of the following (in thousands):
Stated Interest Rate
Effective Interest Rates
MaturitiesJune 30, 2025December 31, 2024
Convertible Notes:
2031 Convertible Notes—%0.4%2031625,000 625,000 
2029 Convertible Notes3.0%3.7%2029460,000 460,000 
Equipment and Settlement:
Bremer loan5.5%5.5%2027— 10,669 
Didado note5.0%15.0%2027— 8,964 
HMC note5.0%15.0%2026— 9,042 
Harper note5.0%15.0%2026— 3,119 
Trilogy note5.0%15.0%2026— 2,107 
Other:
ACM note—%15.0%20251,550 3,023 
Other
7.1% - 7.7%
7.1% - 7.7%
2025— 129 
Notes payable
1,086,550 1,122,053 
Less: Unamortized discounts
27,304 31,773 
Total notes payable, net1,059,246 1,090,280 
Less: current portion
1,550 16,290 
Convertible and other notes payable, net of current portion
$1,057,696 $1,073,990 
Schedule of Convertible Notes
Interest expense on the 2029 Convertible Notes and 2031 Convertible Notes (together “Convertible Notes”) was as follows (in thousands):
Three Months Ended June 30, 2025Six Months Ended June 30, 2025
Coupon interest
$3,450 $6,900 
Amortization of debt discount and issuance costs
1,304 2,601 
Total
$4,754 $9,501 
Schedule of Maturities of Long-Term Debt
Maturities on convertible and other notes payable, gross of unamortized discounts, are as follows (in thousands):
Convertible NotesOther Notes Payable
Remaining 2025
$— $1,550 
2026
— — 
2027
— — 
2028
— — 
2029
460,000 — 
Thereafter
625,000 — 
Total
$1,085,000 $1,550