XML 42 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt (Tables)
9 Months Ended
Sep. 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 September 30, 2025 and December 31, 2024 includes the following components:
As of September 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)
(28,120)(30,863)
Net debt$375,880 $373,137 
Compound bifurcated derivative liability$— $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 September 30,Nine Months Ended September 30,
2025202420252024
(amounts in thousands)
Debt discount amortization$2,463 $1,827 $12,163 $5,148 
Interest expense11,036 11,963 33,311 31,587 
Interest expense on long-term indebtedness, excluding finance leases$13,499 $13,790 $45,474 $36,735 
Schedule of Maturities of Long-Term Debt
Maturities of the Company’s debt are expected to be as follows as of September 30, 2025:
Amount
Years Ending December 31,
Remainder of 2025
$— 
2026— 
2027— 
2028400,000 
2029—