XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.1
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt Instruments
At March 31, 2025 and December 31, 2024, long-term debt consisted of the following (in thousands):
March 31, 2025December 31, 2024
2021 Credit Facility (1)
$37,362 $37,362 
Credit Agreement3,700 3,700 
Economic Injury Disaster Loan150 150 
Total long-term debt41,212 41,212 
Less: deferred financing cost (1)
(3,718)(4,238)
Less: debt discount (2)
(494)(1,671)
Total long-term debt, net of deferred financing cost and debt discount37,000 35,303 
Less: current portion(4,122)(3,700)
Total long-term debt, net of current portion, deferred financing cost and debt discount$32,878 $31,603 
(1) As of March 31, 2025 and December 31, 2024, amount includes an exit fee of $3.0 million, which is non-interest bearing and due at maturity or prepayment.
(2) As of March 31, 2025 and December 31, 2024, amount includes $0.5 million and $1.7 million, respectively, for the interest reserve, pursuant to the LS Amendment, as defined below, net of amounts amortized for interest.
Schedule of Components of Interest Expense and Related Fees for Long-Term Debt
The components of interest expense and related fees for long-term debt is as follows (in thousands):
Three Months Ended
March 31,
20252024
Interest expense – 2021 Credit Facility (1)
$1,131 $974 
Interest expense – Credit Agreement70 136 
Interest expense – other
Amortization of deferred financing cost and debt discount641 186 
Total interest expense and amortization of deferred financing cost and debt discount$1,846 $1,297 
(1) For the three months ended March 31, 2025, the interest expense related to the 2021 Credit Facility was applied against the interest reserve, as described below, and included in amortization of deferred financing cost and debt discount in the condensed consolidated statement of cash flows.
Schedule of Future Minimum Payments Related to Long-term Debt
As of March 31, 2025, future minimum payments related to long-term debt are as follows (in thousands):
Remaining 2025$3,700 
202637,366 
2027
2028
2029
Thereafter136 
Total41,212 
Less current portion(4,122)
Less deferred financing cost(3,718)
Less debt discount(494)
Long-term debt, net of current portion, deferred financing cost and debt discount$32,878