| Schedule of Debt Financing |
The following summarizes debt and notes payable:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest Rate | December 31, 2025 | December 31, 2024 | March 31, 2025 | | | | | | | Senior secured credit facilities: | | | | | | | | | | | | ABL Credit Facility | 7.2 | % | (1) | $ | — | | $ | — | | $ | — | | | | | | | | | | | | | | | | | | | Senior secured notes: | | | | | | | | | | | 8.5% Notes Due 2027(2) | 8.5 | % | (1) | 146,451 | | 145,628 | | 145,820 | | | | | | | | | | | | | | | | | | | Senior secured term loans: | | | | | | | | | | | Intabex Term Loans(3) | 12.5 | % | (1) | 187,595 | | 187,006 | | 187,144 | | | | | | | Pyxus Term Loans(4) | 12.5 | % | (1) | 121,483 | | 122,009 | | 121,886 | | | | | | | | | | | | | | | | | | | Other Debt: | | | | | | | | | | | | Other long-term debt | 8.8 | % | (1) | — | | 49 | | 12 | | | | | | | Notes payable(5) | 8.9 | % | (1) | 833,733 | | 608,648 | | 395,030 | | | | | | | | Total debt | | | $ | 1,289,262 | | $ | 1,063,340 | | $ | 849,892 | | | | | | | | | | | | | | | | | | Short-term(5) | | | $ | 833,733 | | $ | 608,648 | | $ | 395,030 | | | | | | | | Long-term: | | | | | | | | | | | | Current portion of long-term debt | | | $ | — | | $ | 49 | | $ | 12 | | | | | | | | Long-term debt | | | 455,529 | | 454,643 | | 454,850 | | | | | | | | Total | | | $ | 455,529 | | $ | 454,692 | | $ | 454,862 | | | | | | | | | | | | | | | | | | | Letters of credit | | | $ | 8,460 | | $ | 8,095 | | $ | 7,790 | | | | | | | | | | | | | | | | | | (1) Weighted average stated rate for the trailing twelve months ended December 31, 2025 or, for indebtedness outstanding only during a portion of such twelve-month period, for the portion of such period that such indebtedness was outstanding. | (2) Balance of $146,451 is net of a debt discount of $1,888. Total repayment at maturity is $148,339. | (3) Balance of $187,595 is net of a debt discount of $1,438. Total repayment at maturity is $189,033, which includes a $2,000 exit fee payable upon repayment. | (4) Balance of $121,483 is net of a debt premium of $1,278. Total repayment at maturity is $120,205. | (5) Primarily foreign seasonal lines of credit. |
|