XML 48 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt (Tables)
3 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt

Long-term debt consisted of the following (in thousands):

December 31, 2024

 

Description

 

Maturity Date

 

Convertible Debt Coupon Rate

 

Effective Interest Rate

 

Principal

 

 

Unamortized Discount

 

 

Deferred Issuance Costs

 

 

Carrying Value

 

2025 Modified Notes

 

6/1/2025

 

3.00%

 

4.01%

 

$

60,125

 

 

$

-

 

 

$

(171

)

 

$

59,954

 

2025 Modified Notes

 

7/1/2028

 

1.50%

 

8.51%

 

 

87,500

 

 

 

(2,512

)

 

 

(9,588

)

 

 

75,400

 

2028 Notes

 

7/1/2028

 

1.50%

 

1.91%

 

 

122,500

 

 

 

-

 

 

 

(1,692

)

 

 

120,808

 

Total debt

 

 

 

 

 

 

 

$

270,125

 

 

$

(2,512

)

 

$

(11,451

)

 

 

256,162

 

Less: current portion of long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(59,954

)

Total long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

196,208

 

 

September 30, 2024

 

Description

 

Maturity Date

 

Convertible Debt Coupon Rate

 

Effective Interest Rate

 

Principal

 

 

Unamortized Discount

 

 

Deferred Issuance Costs

 

 

Carrying Value

 

2025 Modified Notes

 

6/1/2025

 

3.00%

 

3.70%

 

$

87,500

 

 

$

-

 

 

$

(406

)

 

$

87,094

 

2025 Modified Notes

 

7/1/2028

 

1.50%

 

8.55%

 

 

87,500

 

 

 

(2,777

)

 

 

(10,602

)

 

 

74,121

 

2028 Notes

 

7/1/2028

 

1.50%

 

1.91%

 

 

122,500

 

 

 

-

 

 

 

(1,809

)

 

 

120,691

 

Total debt

 

 

 

 

 

 

 

$

297,500

 

 

$

(2,777

)

 

$

(12,817

)

 

 

281,906

 

Less: current portion of long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(87,094

)

Total long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

194,812

 

Summary of Maturities of Borrowing Obligations

The following table summarizes the maturities of our borrowing obligations as of December 31, 2024 (in thousands):

Fiscal Year

 

2028 Notes

 

 

2025 Modified Notes

 

 

Total

 

2025

 

$

 

 

$

60,125

 

 

$

60,125

 

2026

 

 

 

 

 

 

 

 

 

2027

 

 

 

 

 

 

 

 

 

2028

 

 

122,500

 

 

 

87,500

 

 

 

210,000

 

2029

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

 

Total before unamortized discount and issuance costs and current portion

 

$

122,500

 

 

$

147,625

 

 

$

270,125

 

Less: unamortized discount and issuance costs

 

 

(1,692

)

 

 

(12,271

)

 

 

(13,963

)

Less: current portion of long-term debt

 

 

 

 

 

(59,954

)

 

 

(59,954

)

Total long-term debt

 

$

120,808

 

 

$

75,400

 

 

$

196,208

 

Schedule of Interest Expense Related to Notes

The interest expense recognized related to the Notes for the three months ended December 31, 2024 and 2023 was as follows (dollars in thousands):

 

 

 

Three Months Ended December 31,

 

 

 

2024

 

 

2023

 

Contractual interest expense

 

$

1,425

 

 

$

1,442

 

Amortization of debt discount

 

 

265

 

 

 

251

 

Amortization of issuance costs

 

 

1,281

 

 

 

1,217

 

Total interest expense related to the Notes

 

$

2,971

 

 

$

2,910