XML 40 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Financial Liabilities (Tables)
12 Months Ended
Dec. 31, 2024
Financial Liabilities  
Schedule of Company's Debt Obligations

At December 31, 2024

(in thousands)

    

Principal Amount

    

Unamortized Debt Discount and Debt Issuance Costs

    

Net Carrying Value

    

Estimated Fair Value

    

Level

Financial Liabilities:

  

  

  

  

  

2029 Term Loan

$

38,660

$

(1,962)

$

36,698

$

36,698

Level 2*

2026 Convertible Notes

$

230,000

$

(1,771)

$

228,229

$

223,100

Level 2**

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 Loan

$

250,000

$

(3,519)

$

246,481

$

246,481

Level 2*

2026 Convertible Notes

$

230,000

$

(3,112)

$

226,888

$

150,155

Level 2**

*

The principal amounts outstanding are subject to variable interest rates, which are based on three-month SOFR plus fixed percentages. 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.

2029 Term Loans  
Financial Liabilities  
Schedule of Future Payments on Debt

Year ending December 31, (in thousands)

2025 - interest only

$

4,940

2026 - interest only

 

4,940

2027 - interest only

4,940

2028 - interest only

4,954

2029 and thereafter - principal and interest

40,379

Total minimum payments

60,153

Less amount representing interest

 

(21,493)

2029 Term Loan, gross

 

38,660

Less unamortized debt discount and debt issuance costs

 

(1,962)

Net carrying amount of 2029 Term Loan

$

36,698

Schedule of Components of Interest Expense

(in thousands)

Year Ended December 31, 2024

Contractual interest

$

3,319

Amortization of debt discount and debt issuance costs

201

Total interest expense

$

3,520

Revenue Purchase and Sale Agreement  
Financial Liabilities  
Schedule of royalty participation liability

(in thousands)

December 31, 2024

Revenue participation liability

$

37,994

Less unamortized discount and issuance costs

 

(9,251)

Net carrying value

$

28,743

(in thousands)

Balance Sheet Classification

December 31, 2024

Revenue participation liability, current

Accrued and other current liabilities

$

1,148

Revenue participation liability, non-current

Other liabilities, non-current

27,595

Net carrying value

$

28,743

2027 Term Loans  
Financial Liabilities  
Schedule of interest expense and debt repayment

    

Interest Expense

(in thousands)

Year Ended

Year Ended

Principal Amount

Date Principal

Statement of Operations Classification

December 31, 2024

December 31, 2023

Repaid

was Repaid

Discontinued Operations

$

6,878

$

24,700

$

175,000

April 1, 2024

Continuing Operations

$

4,315

$

10,683

$

75,000

May 8, 2024

1.5% Convertible Senior Subordinated Notes due 2026  
Financial Liabilities  
Schedule of Components of Interest Expense

Year Ended December 31, 

(in thousands)

    

2024

2023

Stated coupon interest

$

3,450

$

3,450

Amortization of debt discount and debt issuance costs

 

1,341

 

1,313

Total interest expense

$

4,791

$

4,763