XML 37 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Debt (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Summary of Long-Term Debt

Debt is comprised of the following indebtedness to various lenders:

(in millions)

 

September 30,
2025

 

 

December 31,
2024

 

Second Amended and Restated Term Loan Facility, with
   interest at SOFR plus
3.25% as of September 30, 2025,
   (equal to
7.41% at September 30, 2025) due 2032, net(a)

 

$

505.0

 

 

$

 

Previous Extended Term Loan Facility, with
   interest at SOFR plus
5.10% as of December 31, 2024
   (equal to
9.46% at December 31, 2024) due 2026, net(b)

 

 

 

 

 

402.7

 

Less: Current maturities

 

 

5.2

 

 

 

4.2

 

Long-term debt, net of current maturities, debt
   discount and deferred financing fees

 

$

499.8

 

 

$

398.5

 

 

(a)
The Second Amended and Restated Term Loan Facility (as defined below), scheduled to mature on January 30, 2032, was recorded net of unamortized discount of $6.7 million and net of unamortized deferred financing fees of $2.0 million as of September 30, 2025. The fair market value of the Company’s debt under the Second Amended and Restated Term Loan Facility was $516.1 million as of September 30, 2025.
(b)
The Previous Extended Term Loan Facility (as defined below) as of December 31, 2024 was recorded net of unamortized discount of $5.6 million and net of unamortized deferred financing fees of $0.9 million.
Summary of Interest Expense

Interest expense reported in the condensed consolidated statements of loss consists of the following:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

(in millions)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Second Amended and Restated Term Loan Facility

 

$

10.4

 

 

$

 

 

$

31.1

 

 

$

 

Previous Extended Term Loan Facility

 

 

 

 

 

11.0

 

 

 

 

 

 

32.7

 

Second Amended and Restated Term Loan Facility third-party fees

 

 

 

 

 

 

 

 

6.4

 

 

 

 

Non-cash interest for amortization of debt discount
   and debt issuance costs

 

 

0.2

 

 

 

1.1

 

 

 

1.2

 

 

 

3.3

 

Revolving credit facility interest and commitment fees

 

 

0.1

 

 

 

0.2

 

 

 

0.3

 

 

 

0.4

 

Total interest expense

 

$

10.7

 

 

$

12.3

 

 

$

39.0

 

 

$

36.4