XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Debt Facilities (Tables)
6 Months Ended
Oct. 31, 2025
Debt Instruments [Abstract]  
Summary of Debt Facilities
A summary of debt facilities is as follows:
(In thousands)October 31, 2025April 30, 2025
Senior secured note payable
$300,000 $
Debt issuance costs
(14,446)
Original issue discount
(12,000)
Non-cash debt discount - warrants
(11,642)
Senior secured note payable, net
$261,912 
Revolving line of credit$$208,322 
Debt issuance costs(3,553)
   
Revolving line of credit, net$$204,769 
   
Non-recourse notes payable - 2023-1 Issuance$$46,289 
Non-recourse notes payable - 2023-2 Issuance56,355 92,949 
Non-recourse notes payable - 2024-1 Issuance34,093 73,158 
Non-recourse notes payable - 2024-2 Issuance121,458 194,139 
Non-recourse notes payable - 2025-1 Issuance114,518 168,318 
Non-recourse notes payable - 2025-2 Issuance162,895 
Non-recourse notes payable - 2025-3 Issuance148,274 
Debt issuance costs - non-recourse notes payable(2,559)(2,843)
Non-recourse notes payable, net$635,034 $572,010 
   
Total debt$896,946 $776,779 
Summary of Original Principal Balance and Weighted Average Fixed Coupon Rate The original principal balance and weighted average fixed coupon rate for the outstanding securitizations are as follows:
Original Principal Balance
(in thousands)
Weighted Average Fixed Coupon Rate
2023-2$360,300 8.80%
2024-1250,000 9.50%
2024-2300,000 7.44 %
2025-1200,000 6.49%
2025-2216,000 6.27 %
2025-3
171,960 5.46 %
Schedule of Fair Value, Options Granted, Valuation Assumptions
The fair value of warrants issued is estimated on the date of grant using the Black-Scholes option pricing model based on the assumptions in the table below.
Six Months Ended
October 31,
20252024
Expected terms (years)60
Risk-free interest rate3.55 %%
Volatility57.73 %%
Exercise stock price
22.63
Dividend yield%%
The methodology and assumptions utilized to estimate the fair value of the Company’s financial instruments and other assets are as follows:
Financial Instrument and Other AssetsValuation Methodology
Cash, cash equivalents, and restricted cashThe carrying amount is considered to be a reasonable estimate of fair value due to the short-term nature of the financial instruments (Level 1).
Repossessed inventoryThe fair value approximates wholesale value (Level 1).
Finance receivables, net
The Company estimated the fair value of its receivables at what a third-party purchaser might be willing to pay. The Company has had discussions with third parties and has bought and sold portfolios and has had a third-party appraisal in October 2022 that indicates a range of 34% to 39% discount to face would be a reasonable fair value in a negotiated third-party transaction. The sale of finance receivables from Car-Mart of Arkansas to Colonial is made at a 38.5% discount. For financial reporting purposes these sale transactions are eliminated (Level 2).
Accounts payableThe carrying amount is considered to be a reasonable estimate of fair value due to the short-term nature of the financial instrument (Level 2).
Contingent consideration payable for acquisitionThe fair value is based upon inputs from the earn-out projection for the applicable acquisition (Level 2).
Revolving line of creditThe fair value approximates carrying value due to the variable interest rates charged on the borrowings, which reprice frequently (Level 2).
Notes payableThe fair value is based upon inputs derived from prices for similar instruments at period end (Level 2).