Borrowings (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Debt Instrument [Line Items] |
|
Summary of Carrying Value of Convertible Notes |
The components of the carrying value of the September 2029 Notes were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
December 31, 2024 |
|
Principal amount of debt |
$ |
|
119,194 |
|
|
|
$ |
|
115,000 |
|
Unamortized deferred financing cost |
|
|
(3,257 |
) |
|
|
|
|
(3,433 |
) |
Issuance premium and/or (discount), net of accretion |
|
|
36 |
|
|
|
|
|
— |
|
Carrying value of September 2029 Notes |
$ |
|
115,973 |
|
|
|
$ |
|
111,567 |
|
|
Schedule of Outstanding Unsecured Notes |
As of June 30, 2025 and December 31, 2024, the Company had the following outstanding Unsecured Notes (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
December 31, 2024 |
|
Series A Notes, net of $1,409 and $1,650, respectively, of unamortized deferred financing costs |
|
$ |
|
141,091 |
|
|
|
$ |
|
140,850 |
|
August 2026 Notes, net of $661 and $950, respectively, of unamortized deferred financing costs |
|
|
|
124,339 |
|
|
|
|
|
124,050 |
|
September 2029 Notes, net of $3,221 and $3,433, respectively, of unamortized deferred financing costs |
|
|
|
115,973 |
|
|
|
|
|
111,567 |
|
March 2029 Notes, net of $2,690 and $2,879, respectively, of unamortized deferred financing costs |
|
|
|
113,947 |
|
|
|
|
|
112,121 |
|
December 2026 Notes, net of $542 and $729, respectively, of unamortized deferred financing costs |
|
|
|
74,458 |
|
|
|
|
|
74,271 |
|
2025 Notes, net of $0 and $81, respectively, of unamortized deferred financing costs |
|
|
|
— |
|
|
|
|
|
152,419 |
|
Convertible Notes, net of $0 and $605, respectively, of unamortized deferred financing costs and discount |
|
|
|
— |
|
|
|
|
|
49,395 |
|
Total Unsecured Notes, net of $8,523 and $10,327, respectively, of unamortized deferred financing costs |
|
$ |
|
569,808 |
|
|
|
$ |
|
764,673 |
|
|
Series A Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the Series A Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
2,701 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
5,403 |
|
|
|
$ |
|
— |
|
|
Amortization of deferred financing costs |
|
|
|
120 |
|
|
|
|
|
— |
|
|
|
|
|
241 |
|
|
|
|
|
— |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
2,821 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
5,644 |
|
|
|
$ |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
7.9 |
|
% |
|
|
|
— |
|
% |
|
|
|
7.9 |
|
% |
|
|
|
— |
|
% |
Weighted average outstanding balance |
|
$ |
|
142,500 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
142,500 |
|
|
|
$ |
|
— |
|
|
|
2025 Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the 2025 Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
— |
|
|
|
$ |
|
2,937 |
|
|
|
$ |
|
445 |
|
|
|
$ |
|
6,131 |
|
|
Amortization of deferred financing costs |
|
|
|
— |
|
|
|
|
|
483 |
|
|
|
|
|
81 |
|
|
|
|
|
982 |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
— |
|
|
|
$ |
|
3,420 |
|
|
|
$ |
|
526 |
|
|
|
$ |
|
7,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
— |
|
% |
|
|
|
8.2 |
|
% |
|
|
|
8.3 |
|
% |
|
|
|
8.1 |
|
% |
Weighted average outstanding balance |
|
$ |
|
— |
|
|
|
$ |
|
167,665 |
|
|
|
$ |
|
12,638 |
|
|
|
$ |
|
175,082 |
|
|
|
6.00% Convertible Notes due 2025 |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the Convertible Notes were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
— |
|
|
|
$ |
|
750 |
|
|
|
$ |
|
417 |
|
|
|
$ |
|
1,500 |
|
|
Amortization of deferred financing costs and original issue discount |
|
|
|
— |
|
|
|
|
|
160 |
|
|
|
|
|
89 |
|
|
|
|
|
325 |
|
|
Total interest and amortization of deferred financing costs and original issue discount |
|
$ |
|
— |
|
|
|
$ |
|
910 |
|
|
|
$ |
|
506 |
|
|
|
$ |
|
1,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
— |
|
% |
|
|
|
7.3 |
|
% |
|
|
|
7.2 |
|
% |
|
|
|
7.3 |
|
% |
Weighted average outstanding balance |
|
$ |
|
— |
|
|
|
$ |
|
50,000 |
|
|
|
$ |
|
14,088 |
|
|
|
$ |
|
50,000 |
|
|
|
Summary of Carrying Value of Convertible Notes |
The components of the carrying value of the Convertible Notes were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
December 31, 2024 |
|
Principal amount of debt |
$ |
|
— |
|
|
|
$ |
|
50,000 |
|
Unamortized debt financing cost |
|
|
— |
|
|
|
|
|
(356 |
) |
Original issue discount, net of accretion |
|
|
— |
|
|
|
|
|
(249 |
) |
Carrying value of Convertible Notes |
$ |
|
— |
|
|
|
$ |
|
49,395 |
|
|
August 2026 Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the 2026 Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
1,367 |
|
|
|
$ |
|
1,367 |
|
|
|
$ |
|
2,734 |
|
|
|
$ |
|
2,734 |
|
|
Amortization of deferred financing costs |
|
|
|
144 |
|
|
|
|
|
144 |
|
|
|
|
|
288 |
|
|
|
|
|
288 |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
1,511 |
|
|
|
$ |
|
1,511 |
|
|
|
$ |
|
3,022 |
|
|
|
$ |
|
3,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
4.8 |
|
% |
|
|
|
4.8 |
|
% |
|
|
|
4.8 |
|
% |
|
|
|
4.8 |
|
% |
Weighted average outstanding balance |
|
$ |
|
125,000 |
|
|
|
$ |
|
125,000 |
|
|
|
$ |
|
125,000 |
|
|
|
$ |
|
125,000 |
|
|
|
December 2026 Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the December 2026 Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
797 |
|
|
|
$ |
|
797 |
|
|
|
$ |
|
1,594 |
|
|
|
$ |
|
1,594 |
|
|
Amortization of deferred financing costs |
|
|
|
99 |
|
|
|
|
|
93 |
|
|
|
|
|
192 |
|
|
|
|
|
192 |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
896 |
|
|
|
$ |
|
890 |
|
|
|
$ |
|
1,786 |
|
|
|
$ |
|
1,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
4.8 |
|
% |
|
|
|
4.7 |
|
% |
|
|
|
4.8 |
|
% |
|
|
|
4.8 |
|
% |
Weighted average outstanding balance |
|
$ |
|
75,000 |
|
|
|
$ |
|
75,000 |
|
|
|
$ |
|
75,000 |
|
|
|
$ |
|
75,000 |
|
|
|
March 2029 Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the March 2029 Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
2,271 |
|
|
|
$ |
|
2,264 |
|
|
|
$ |
|
4,535 |
|
|
|
$ |
|
2,340 |
|
|
Amortization of deferred financing costs |
|
|
|
179 |
|
|
|
|
|
167 |
|
|
|
|
|
352 |
|
|
|
|
|
172 |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
2,450 |
|
|
|
$ |
|
2,431 |
|
|
|
$ |
|
4,887 |
|
|
|
$ |
|
2,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
8.4 |
|
% |
|
|
|
8.5 |
|
% |
|
|
|
8.5 |
|
% |
|
|
|
8.5 |
|
% |
Weighted average outstanding balance |
|
$ |
|
115,987 |
|
|
|
$ |
|
115,000 |
|
|
|
$ |
|
115,508 |
|
|
|
$ |
|
59,396 |
|
|
|
Summary of Carrying Value of Convertible Notes |
The components of the carrying value of the March 2029 Notes were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
December 31, 2024 |
|
Principal amount of debt |
$ |
|
116,637 |
|
|
|
$ |
|
115,000 |
|
Unamortized deferred financing cost |
|
|
(2,704 |
) |
|
|
|
|
(2,879 |
) |
Issuance premium and/or (discount), net of accretion |
|
|
14 |
|
|
|
|
|
— |
|
Carrying value of March 2029 Notes |
$ |
|
113,947 |
|
|
|
$ |
|
112,121 |
|
|
September 2029 Notes |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The components of interest expense and related fees for the September 2029 Notes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
2,321 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
4,586 |
|
|
|
$ |
|
— |
|
|
Amortization of deferred financing costs |
|
|
|
189 |
|
|
|
|
|
— |
|
|
|
|
|
373 |
|
|
|
|
|
— |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
2,510 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
4,959 |
|
|
|
$ |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
8.4 |
|
% |
|
|
|
— |
|
% |
|
|
|
8.5 |
|
% |
|
|
|
— |
|
% |
Weighted average outstanding balance |
|
$ |
|
119,010 |
|
|
|
$ |
|
— |
|
|
|
$ |
|
117,140 |
|
|
|
$ |
|
— |
|
|
|
KeyBank Credit Facility |
|
Debt Instrument [Line Items] |
|
Components of Interest Expense and Related Fees |
The summary information regarding the KeyBank Credit Facility is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
Three Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
|
|
June 30, 2025 |
|
|
|
|
June 30, 2024 |
|
|
Stated interest expense |
|
$ |
|
7,472 |
|
|
|
$ |
|
4,508 |
|
|
|
$ |
|
13,600 |
|
|
|
$ |
|
9,351 |
|
|
Amortization of deferred financing costs |
|
|
|
384 |
|
|
|
|
|
215 |
|
|
|
|
|
770 |
|
|
|
|
|
420 |
|
|
Total interest and amortization of deferred financing costs |
|
$ |
|
7,856 |
|
|
|
$ |
|
4,723 |
|
|
|
$ |
|
14,370 |
|
|
|
$ |
|
9,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective interest rate |
|
|
|
7.8 |
|
% |
|
|
|
9.4 |
|
% |
|
|
|
8.1 |
|
% |
|
|
|
9.3 |
|
% |
Weighted average outstanding balance |
|
$ |
|
402,755 |
|
|
|
$ |
|
200,452 |
|
|
|
$ |
|
354,294 |
|
|
|
$ |
|
210,769 |
|
|
|