XML 41 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Borrowings (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Borrowings
The following table summarizes the borrowings under the various debt facilities as of September 30, 2025 and December 31, 2024:
September 30, 2025December 31, 2024
OPAL Term Loan and Revolving Loan$331,618 $286,617 
Less: unamortized debt issuance costs(8,945)(9,122)
Less: current portion(9,349)(10,865)
OPAL Term Loan and Revolving Loan, net of debt issuance costs313,324 266,630 
Sunoma Loan19,539 20,846 
Less: unamortized debt issuance costs(607)(717)
Less: current portion(1,861)(1,756)
Sunoma Loan, net of debt issuance costs17,071 18,373 
Non-current borrowings total$330,395 $285,003 
Schedule of Principal Maturities of Debt
As of September 30, 2025, principal maturities of debt are expected as follows, excluding any undrawn debt facilities as of the date of the condensed consolidated balance sheets:
OPAL Term LoanSunoma LoanTotal
Fiscal year:
Three months ending December 31, 2025$— $449 $449 
202612,465 1,898 14,363 
202712,465 2,051 14,516 
2028306,688 2,213 308,901 
2029— 2,395 2,395 
2030— 2,589 2,589 
Thereafter— 7,944 7,944 
$331,618 $19,539 $351,157 
Schedule of Interest Expense on Borrowings
The following table summarizes the Company's total interest expense for the three and nine months ended September 30, 2025 and 2024:
Three Months Ended September 30, 2025Nine Months Ended
September 30,
2025 20242025 2024
Sunoma Loan$420 $429 $1,228 $1,330 
OPAL Term Loan (1)
5,568 4,023 15,879 10,341 
Commitment fees and other finance fees449 667 1,405 2,141 
Amortization of deferred financing cost722 191 1,524 1,310 
Interest expense on finance leases25 144 235 432 
Interest income(286)(428)(941)(1,578)
Total interest and financing expense
$6,898 $5,026 $19,330 $13,976 
(1) Excludes $841 and $1,019 of interest capitalized and recorded as part of Property, Plant and Equipment for the three months ended September 30, 2025 and 2024. Excludes $2,082 and $3,093 of interest capitalized and recorded as part of Property, Plant and Equipment for the nine months ended September 30, 2025 and 2024