| Schedule of Debt Outstanding |
The following table reflects our outstanding debt, net of debt discounts, effective interest rates, and debt issuance costs, as of March 31, 2026 and September 30, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
($ in thousands) |
|
Maturity Date |
|
Rate |
|
March 31, 2026 |
|
|
September 30, 2025 |
|
2032 Convertible notes |
|
Feb-32 |
|
0.27% |
|
$ |
1,131,850 |
|
|
$ |
— |
|
2030 Convertible notes |
|
Jun-30 |
|
0.46% |
|
|
637,519 |
|
|
|
636,036 |
|
Deferred consideration |
|
Apr-26 |
|
8.25% |
|
|
9,181 |
|
|
|
— |
|
Western Alliance Bank credit agreement |
|
Aug-29 |
|
6.66% |
|
|
5,631 |
|
|
|
6,052 |
|
Auto & equipment loans and financing |
|
Jun-26 to Dec-29 |
|
0.0-11.3% |
|
|
4,135 |
|
|
|
1,879 |
|
Corporate facility mortgage |
|
Apr-30 |
|
6.51% |
|
|
1,906 |
|
|
|
1,943 |
|
Marquee Funding Partners debt |
|
Aug-26 to Mar-27 |
|
13.00% |
|
|
459 |
|
|
|
746 |
|
Coinbase line of credit |
|
Not specified |
|
8.25% |
|
|
— |
|
|
|
174,500 |
|
Total debt outstanding, net of debt discounts and debt issuance costs |
$ |
1,790,681 |
|
|
$ |
821,156 |
|
Less: current portion of debt |
|
|
|
|
|
|
(2,485 |
) |
|
|
(176,570 |
) |
Long-term debt, net of current portion, debt discount and debt issuance costs |
$ |
1,788,196 |
|
|
$ |
644,586 |
|
|
| Schedule of Principal Amount of Loan Maturities Due Over the Years |
The following table reflects the principal amount of loan maturities due over the next five years and thereafter as of March 31, 2026:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
5-Year Loan Maturities Fiscal Year |
|
Outstanding Loan |
|
2026 (Remainder) |
|
|
2027 |
|
|
2028 |
|
|
2029 |
|
|
2030 |
|
|
2031 |
|
|
Thereafter |
|
|
Total |
|
2032 Convertible notes |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,150,000 |
|
|
$ |
1,150,000 |
|
2030 Convertible notes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
650,000 |
|
|
|
— |
|
|
|
— |
|
|
|
650,000 |
|
Deferred consideration |
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
Western Alliance Bank credit agreement |
|
|
437 |
|
|
|
930 |
|
|
|
996 |
|
|
|
3,327 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,690 |
|
Auto & equipment loans and financing |
|
|
516 |
|
|
|
1,061 |
|
|
|
1,092 |
|
|
|
1,110 |
|
|
|
231 |
|
|
|
115 |
|
|
|
8 |
|
|
|
4,133 |
|
Corporate facility mortgage |
|
|
42 |
|
|
|
87 |
|
|
|
93 |
|
|
|
100 |
|
|
|
1,605 |
|
|
|
— |
|
|
|
— |
|
|
|
1,927 |
|
Marquee Funding Partners debt |
|
|
306 |
|
|
|
154 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
460 |
|
Total principal payments by fiscal year |
|
$ |
1,301 |
|
|
$ |
12,232 |
|
|
$ |
2,181 |
|
|
$ |
4,537 |
|
|
$ |
651,836 |
|
|
$ |
115 |
|
|
$ |
1,150,008 |
|
|
$ |
1,822,210 |
|
Unamortized deferred financing costs and discounts |
|
|
|
|
|
|
(31,529 |
) |
Total debt book value as of March 31, 2026 |
|
|
|
|
|
$ |
1,790,681 |
|
|