Quarterly report pursuant to Section 13 or 15(d)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

v3.24.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2024
Accounting Policies [Abstract]  
Schedule of Key Valuation Inputs
Key Valuation Inputs
September 30, 2024 December 31, 2023
Discount Rate 27.00  % 25.00  %
Expected term (years) 8.8 8.5
Risk Free Rate 3.68  % 3.81  %
Volatility 75.00  % 60.00  %
Schedule of Fair Value of Class B Units
The following is the recorded fair value of the Class B Units as of September 30, 2024 and December 31, 2023:
As of
September 30, 2024
As of
December 31, 2023
(in thousands)
Carrying
Value
Total Fair
Value
Carrying
Value
Total Fair
Value
Liabilities
Class B Units $ 3,500  $ 3,500  $ 3,590  $ 3,590 
Schedule of Changes in the Lender Warrant Commitment Liability
The following presents changes in the Class B Units for the three and nine months ending September 30, 2024 and 2023:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands)
2024 2023 2024 2023
Beginning Balance $ 5,240  $ 11,600  $ 3,590  $ 12,007 
Change in fair value recognized in earnings (1,740) (6,179) (90) (6,586)
Ending Balance $ 3,500  $ 5,421  $ 3,500  $ 5,421 
Schedule of Prevailing Interest Rates and Trading Activity
As of
September 30, 2024
(in thousands)
Carrying
Value
Total Fair
Value
Senior Credit Agreement $ 743,622  $ 757,031 
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The following tables present instruments that were potentially dilutive for the three and nine months ended September 30, 2024 and 2023 that were excluded from diluted earnings per share as they would have been anti-dilutive:
(in thousands) Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Stock options and warrants 19,329  74,503  44,121  75,265