XML 58 R32.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt Obligations (Tables)
12 Months Ended
Dec. 31, 2023
Debt Instrument  
Schedule of Company's Debt Obligations

At December 31, 2023

(in thousands)

Principal
Amount

Unamortized Debt Discount and Debt Issuance Costs

Net
Carrying Value

Estimated
Fair Value

 

Level

Financial Liabilities:

  

  

  

  

  

2027 Term Loans

$

250,000

$

(3,519)

$

246,481

$

246,481

Level 2*

2026 Convertible Notes

$

230,000

$

(3,112)

$

226,888

$

150,155

Level 2**

At December 31, 2022

(in thousands)

Principal
Amount

Unamortized Debt Discount and Debt Issuance Costs

Net
Carrying Value

Estimated
Fair Value

 

Level

Financial Liabilities:

  

  

  

  

 

 

2027 Term Loans

$

250,000

$

(4,517)

$

245,483

$

245,483

Level 2*

2026 Convertible Notes

$

230,000

$

(4,425)

$

225,575

$

157,205

Level 2**

*

The principal amounts outstanding are subject to variable interest rates, which are based on three-month SOFR starting April 1, 2023 plus fixed percentages. Through March 31, 2023, the variable component was based on the three-month LIBOR. Therefore, the Company believes the carrying amount of these obligations approximates fair value.

**

The fair value is influenced by interest rates, the Company’s stock price and stock price volatility and is determined by prices observed in market trading. Since the market for trading of the 2026 Convertible Notes is not considered to be an active market, the estimated fair value is based on Level 2 inputs.

2027 Term Loans  
Debt Instrument  
Schedule of Components of Interest Expense

Year Ended December 31,

(in thousands)

2023

2022

Contractual interest

$

34,289

$

20,243

Amortization of debt discount and debt issuance costs

1,094

4,550

Total interest expense

$

35,383

$

24,793

Schedule of Future Payments on Debt

Year ending December 31, (in thousands)

2024 - interest only

$

35,345

2025 - interest only

 

35,248

2026 - principal and interest

 

224,607

2027 - principal and interest

50,097

Total minimum payments

 

345,297

Less amount representing interest

 

(95,297)

2027 Term Loans, gross

 

250,000

Less unamortized debt discount and debt issuance costs

 

(3,519)

Net carrying amount of 2027 Term Loans

$

246,481

1.5% Convertible Senior Subordinated Notes due 2026  
Debt Instrument  
Schedule of Components of Interest Expense

Year Ended December 31, 

(in thousands)

    

2023

2022

2021

Stated coupon interest

$

3,450

$

3,450

$

3,450

Amortization of debt discount and debt issuance costs

 

1,313

 

1,286

 

1,259

Total interest expense

$

4,763

$

4,736

$

4,709

Schedule of Future Payments on Debt

Future payments on the 2026 Convertible Notes as of December 31, 2023 are as follows:

Year ending December 31, (in thousands)

    

2024 - interest only

$

3,450

2025 - interest only

 

3,450

2026 - principal and interest

 

231,725

Total minimum payments

 

238,625

Less amount representing interest

 

(8,625)

2026 Convertible Notes, principal amount

 

230,000

Less unamortized debt discount and debt issuance costs

 

(3,112)

Net carrying amount of 2026 Convertible Notes

$

226,888

8.2% Convertible Notes due 2022  
Debt Instrument  
Schedule of Components of Interest Expense

Year Ended December 31, 

(in thousands)

2022

    

2021

Stated coupon interest

$

2,050

$

8,200

Amortization of debt discount and debt issuance costs

 

521

 

1,966

Total interest expense

$

2,571

$

10,166

2025 Term Loan  
Debt Instrument  
Schedule of Components of Interest Expense

Year Ended December 31,

(in thousands)

2022

 

2021

Stated coupon interest

$

154

$

7,034

Amortization of debt discount and debt issuance costs

 

16

 

1,032

Total interest expense

$

170

$

8,066