XML 35 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Notes Payable (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Debt Obligations

Our debt obligations were as follows (in thousands):

 

 

 

Interest

 

March 31,

 

 

December 31,

 

 

 

Rate (1)

 

2025

 

 

2024

 

 

 

 

 

(Unaudited)

 

 

 

 

Monroe Term Loan (2)

 

9.94%

 

$

51,498

 

 

$

54,000

 

PNC ABL Facility (3)

 

6.32%

 

 

24,055

 

 

 

23,109

 

PNC Equipment Term Loan 1 (4)

 

7.07%

 

 

1,575

 

 

 

2,729

 

PNC Equipment Term Loan 2 (4)

 

7.07%

 

 

390

 

 

 

 

Green Remedies Promissory Note (5)

 

3.00%

 

 

430

 

 

 

564

 

Total notes payable

 

 

 

 

77,948

 

 

 

80,402

 

Less: Current portion of long-term debt

 

 

 

 

(1,545

)

 

 

(1,651

)

Less: Unamortized debt issuance costs

 

 

 

 

(2,070

)

 

 

(2,171

)

Less: Unamortized OID

 

 

 

 

(57

)

 

 

(83

)

Less: Unamortized OID warrant

 

 

 

 

(161

)

 

 

(232

)

Notes payable, net

 

 

 

$

74,115

 

 

$

76,265

 

 

 

 

 

 

 

 

 

 

(1) Interest rates as of March 31, 2025

 

 

 

 

 

 

(2) Bears interest based on SOFR plus Applicable Margin ranging from 4.5% to 5.5%

 

(3) Bears interest based on Term SOFR plus a margin of 2.0%

 

 

 

 

 

 

(4) Bears interest based on Term SOFR plus a margin of 2.75%

 

 

 

 

 

 

 

 

(5) Stated interest rate of 3.0%

 

 

 

 

 

 

Schedule of Changes in Debt Issuance Costs The table below summarizes changes in debt issuance costs (in thousands).

 

 

 

 

 

March 31,

 

 

 

 

 

2025

 

 

 

 

 

 

 

Debt issuance costs, net of accumulated amortization

 

 

 

 

 

Balance at December 31, 2024

 

 

 

$

2,171

 

Financing costs deferred

 

 

 

 

 

Less: Amortization expense

 

 

 

 

(101

)

Balance at March 31, 2025 (Unaudited)

 

 

 

$

2,070