XML 39 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Summary of Carrying Value of Debt

The following presents the carrying value of the Company’s debt as of the respective period ends:

 

 

March 31, 2025

 

 

December 31, 2024

 

Senior Term Loan

 

$

61,680

 

 

$

88,595

 

GPO Convertible Note

 

 

35,704

 

 

 

36,524

 

Convertible Notes

 

 

10,961

 

 

 

16,165

 

Dragonfly Seller Convertible Notes

 

 

8,765

 

 

 

8,979

 

Era Convertible Note

 

 

4,914

 

 

 

-

 

PPP loan

 

 

9

 

 

 

36

 

Total gross debt

 

 

122,033

 

 

 

150,299

 

Debt issuance costs

 

 

(4,075

)

 

 

(3,222

)

Total

 

 

117,958

 

 

 

147,077

 

Less: Current maturities

 

 

(9

)

 

 

(36

)

Total Long-term debt

 

$

117,949

 

 

$

147,041

 

Summary of Estimated Fair Value of Debt

The following table summarizes the total estimated fair value of the Company's debt as of March 31, 2025 and December 31, 2024, respectively. These fair values are deemed Level 3 liabilities within the fair value measurement framework.

 

 

March 31, 2025

 

 

December 31, 2024

 

Senior Term Loan

 

$

60,033

 

 

$

90,679

 

GPO Convertible Note

 

 

35,704

 

 

 

36,524

 

Convertible Notes

 

 

10,769

 

 

 

15,728

 

Dragonfly Seller Convertible Notes

 

 

8,765

 

 

 

8,979

 

Era Convertible Notes

 

 

4,914

 

 

 

-

 

Total

 

$

120,185

 

 

$

151,910