| Schedule of Long Term Debt |
The following table summarizes Term Debt: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of March 31, 2026 | | As of December 31, 2025 | | Principal Balance | | Unamortized Discount
and Debt Issuance
Costs | | Carrying Value | | Principal Balance | | Unamortized Discount
and Debt Issuance
Costs | | Carrying Value | Senior Secured Notes, effective interest rate of 10.1% as of March 31, 2026, as amended | $ | 55,328 | | | $ | (70) | | | $ | 55,258 | | | $ | 55,328 | | | $ | (80) | | | $ | 55,248 | | Delayed Draw Term Notes, effective interest rate of 12.6% as of March 31, 2026, as amended | 3,531 | | | (8) | | | 3,523 | | | 3,531 | | | (9) | | | 3,522 | | 2022 Bridge Notes, effective interest rate of 11.5% as of March 31, 2026, as amended | 31,772 | | | (21) | | | 31,751 | | | 31,772 | | | (24) | | | 31,748 | | 2023 Notes, effective interest rate of 12.4% as of March 31, 2026, as amended | 7,060 | | | — | | | 7,060 | | | 7,060 | | | — | | | 7,060 | | | Total | $ | 97,691 | | | $ | (99) | | | $ | 97,592 | | | $ | 97,691 | | | $ | (113) | | | $ | 97,578 | |
|