v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Company's Long-Term Debt
Long-Term Debt
The following table summarizes the Company’s long-term debt for the periods presented:
 
    
Maturity Date
                     
(in thousands)
  
Earliest
Date
    
Latest

Date
    
Interest

Rate
(a)
    
March 31,
2025
   
December 31,
2024
 
Unsecured debt - Regulation D
     4/10/2025        3/10/2036        5.0% to 15.0%      $ 571,713     $ 497,823  
Unsecured debt - Regulation A
     4/10/2025        8/10/2027        9.0%        99,577       104,884  
Adamantium Securities
     1/10/2029        3/10/2036        13.0% to 16.5%        163,048       135,180  
Fortress Term Loans
     —         12/18/2027        Term SOFR + 7.10%        250,000       250,000  
           
 
 
   
 
 
 
Total outstanding debt
              1,084,338       987,887  
           
 
 
   
 
 
 
Less: Unamortized debt discount and issuance costs
(b)
              (97,967     (89,432
Less: Current portion of long-term debt
              (132,864     (103,240
           
 
 
   
 
 
 
Total long-term debt, net of current portion
            $ 853,507     $ 795,215  
           
 
 
   
 
 
 
 
(a)
Represents the contractual interest rate as of March 31, 2025.
(b)
Amortized into interest expense using the effective interest method. Write-offs of debt issuance costs associated with the redemption of bonds issued under the Company’s unregistered debt offerings are classified as loss on debt extinguishment in the condensed consolidated statements of operations.
Schedule of Total Interest Costs Incurred On Company's Debt
Interest Expense on Debt
The following table summarizes the total interest costs incurred on the Company’s debt:
 
    
Three Months Ended
March 31,
 
(in thousands)
  
2025
    
2024
 
Stated interest
   $ 33,008      $ 15,083  
Amortization of debt discount and debt issuance costs
     5,166        3,939  
  
 
 
    
 
 
 
Total interest cost
     38,174        19,022  
Capitalized interest
     (2,325      (2,101
  
 
 
    
 
 
 
Total interest expense, net
   $ 35,849      $ 16,921