DEBT |
DEBT The following is a summary of the Company's debt facilities and balances as of March 31, 2023 and December 31, 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commitment or Original Principal |
|
Quarterly Principal Payments(2)
|
|
|
|
March 31, 2023 |
|
December 31, 2022 |
|
|
|
Maturity Date |
|
Amount Outstanding |
|
Interest Rate |
|
Amount Outstanding |
|
Interest Rate |
Crimson Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Crimson Revolver |
$ |
50,000,000 |
|
|
$ |
— |
|
|
5/3/2024 |
|
$ |
38,000,000 |
|
|
9.39 |
% |
|
$ |
35,000,000 |
|
|
8.41 |
% |
Crimson Term Loan |
80,000,000 |
|
|
2,000,000 |
|
|
5/3/2024 |
|
64,000,000 |
|
|
9.30 |
% |
|
66,000,000 |
|
|
8.22 |
% |
Crimson Uncommitted Incremental Credit Facility |
25,000,000 |
|
|
— |
|
|
5/3/2024 |
|
— |
|
|
— |
% |
|
— |
|
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.875% Convertible Senior Notes |
120,000,000 |
|
|
— |
|
|
8/15/2025 |
|
118,050,000 |
|
|
5.875 |
% |
|
118,050,000 |
|
|
5.875 |
% |
Total Debt |
|
$ |
220,050,000 |
|
|
|
|
$ |
219,050,000 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
Unamortized deferred financing costs on 5.875% Convertible Senior Notes |
|
$ |
197,769 |
|
|
|
|
$ |
218,587 |
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount on 5.875% Convertible Senior Notes |
|
1,364,276 |
|
|
|
|
1,507,883 |
|
|
|
Unamortized deferred financing costs on Crimson Term Loan(1)
|
|
513,123 |
|
|
|
|
665,547 |
|
|
|
Total Debt, net of deferred financing costs |
|
$ |
217,974,832 |
|
|
|
|
$ |
216,657,983 |
|
|
|
Debt due within one year |
|
$ |
11,000,000 |
|
|
|
|
$ |
10,000,000 |
|
|
|
|
|
(1) Unamortized deferred financing costs related to the Company's revolving credit facilities are included in Deferred Costs in the Assets section of the Consolidated Balance Sheets. Refer to the "Deferred Financing Costs" paragraph below. |
(2) The required quarterly principal payments will increase from $2.0 million to $3.0 million beginning with the payment due September 30, 2023. |
Crimson Credit Facility Contractual Payments
The remaining contractual principal payments as of March 31, 2023 under the Crimson Credit Facility are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
Crimson Term Loan |
|
Crimson Revolver |
|
Total |
2023 |
|
$ |
8,000,000 |
|
|
$ |
— |
|
|
$ |
8,000,000 |
|
2024 |
|
56,000,000 |
|
|
38,000,000 |
|
|
94,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Remaining Contractual Payments |
|
$ |
64,000,000 |
|
|
$ |
38,000,000 |
|
|
$ |
102,000,000 |
|
Deferred Financing Costs
Deferred financing cost amortization expense was $254 thousand and $248 thousand during the three months ended March 31, 2023 and 2022, respectively, and is included in interest expense in the Consolidated Statements of Operations.
Convertible Debt Interest Expense
The following is a summary of the impact of the 5.875% Convertible Senior Notes on interest expense for the three months ended March 31, 2023 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Note Interest Expense |
|
For the Three Months Ended |
|
|
|
March 31, 2023 |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.875% Convertible Notes: |
|
|
|
|
|
|
|
Interest Expense |
$ |
1,733,859 |
|
|
$ |
1,733,859 |
|
|
|
|
|
Discount Amortization |
143,607 |
|
|
143,607 |
|
|
|
|
|
Deferred Debt Issuance Amortization |
20,818 |
|
|
20,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total 5.875% Convertible Note Interest Expense |
$ |
1,898,284 |
|
|
$ |
1,898,284 |
|
|
|
|
|
Including the impact of the convertible debt discount and related deferred debt issuance costs, the effective interest rate on the 5.875% Convertible Senior Notes was approximately 6.4% for both the three months ended March 31, 2023 and 2022.
Note Payable
During the fourth quarter of 2022, the Company entered into a short-term financing agreement in order to fund corporate insurance needs. As of March 31, 2023 and December 31, 2022, the outstanding balance on the note payable was $2.2 million and $3.5 million, respectively. The note bears interest at 5.7% with monthly payments due until September 2023.
|