XML 42 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt Instruments
The carrying value of debt presented within current portion of notes payable and long-term indebtedness, net of debt discounts on the condensed consolidated balance sheets as of June 30, 2025 and December 31, 2024 includes the following components:
As of June 30, 2025As of December 31, 2024
(amounts in thousands)
Term loan Initial Draw - January 18, 2023$200,000 $200,000 
Exit fee on term loan - January 18, 20232,000 2,000 
Term loan Subsequent Draw - March 5, 2024200,000 200,000 
Exit fee on term loan - March 5, 20242,000 2,000 
Less: Amortized debt discounts and financing costs (1)
(30,583)(30,863)
Net debt$373,417 $373,137 
Compound bifurcated derivative liability$— $6,058 
(1) Includes debt discounts of $28.3 million associated with the initial carrying value of compound bifurcated derivative liability.
The components of interest expense associated with the Company’s long-term indebtedness and the 2025 Convertible Note, excluding finance leases, are as follows:
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(amounts in thousands)
Debt discount amortization$7,755 $1,731 $9,700 $3,322 
Interest expense11,446 11,933 22,275 19,623 
Interest expense on long-term indebtedness, excluding finance leases$19,201 $13,664 $31,975 $22,945 
Schedule of Maturities of Long-Term Debt
Maturities of the Company’s debt are expected to be as follows as of June 30, 2025:
Amount
Years Ending December 31,
Remainder of 2025
$— 
2026— 
2027— 
2028400,000 
2029—