Quarterly report pursuant to Section 13 or 15(d)

Debt and Interest (Tables)

v3.21.1
Debt and Interest (Tables)
3 Months Ended
Mar. 31, 2021
Debt and Interest  
Schedule of Debt

Total debt consists of the following as of March 31, 2021 and December 31, 2020:

​

​

​

​

​

​

​

​

​

​

​

​

​

    

March 31, 

    

December 31,

    

​

    

​

($ in thousands)

​

2021

​

2020

​

Interest rate

​

Maturity

​

​

(Unaudited)

​

​

​

​

​

​

​

Total notes payable - Oaktree Note

​

$

60,000

​

$

60,000

 

11.00

%

August - 2025

Less: Discount on notes payable

​

 

(8,014)

​

 

(8,323)

 

  

 

  

Total notes payable

​

$

51,986

​

$

51,677

 

  

 

  

Interest Expense for all Debt Arrangements

The following table shows the details of interest expense for all debt arrangements during the periods presented. Interest expense includes contractual interest; fees include amortization of the debt discount and amortization of fees associated with loan transaction costs, amortized over the life of the loan:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended March 31, 

​

​

2021

​

2020

($ in thousands)

    

Interest

    

Fees

    

Total

    

Interest

    

Fees

    

Total

IDB Note1

​

$

—

​

$

—

​

$

—

​

$

84

​

$

-

​

$

84

2017 Subordinated Note Financing2

​

 

—

​

 

—

​

 

—

​

 

1,084

​

 

312

​

 

1,396

2019 Notes3

​

 

—

​

 

—

​

 

—

​

 

269

​

​

—

​

 

269

2018 Venture Notes4

​

 

—

​

 

—

​

 

—

​

 

433

​

 

176

​

 

609

LOC Fees

​

 

9

​

 

—

​

 

9

​

 

15

​

 

—

​

 

15

Mustang Horizon Notes5

​

 

—

​

 

—

​

 

—

​

 

341

​

 

259

​

 

600

Oaktree Note

​

​

1,650

​

​

309

​

​

1,959

​

​

—

​

​

—

​

​

—

Note Payable6

​

​

221

​

​

—

​

​

221

​

​

150

​

​

—

​

​

150

Other

​

 

—

​

 

—

​

 

—

​

 

2

​

​

—

​

​

2

Total Interest Expense and Financing Fee

​

$

1,880

​

$

309

​

$

2,189

​

$

2,378

​

$

747

​

$

3,125

​

Note 1:

During August 2020, the Company repaid the IDB Note utilizing the cash collateral securing the IDB Note, which was classified   as restricted cash on the Company’s Condensed Consolidated Balance Sheet.

Note 2: In August 2020, the Company used certain proceeds from the Oaktree Note to pay off the $28.4 million balance previously outstanding under the 2017 Subordinated Note Financing.

Note 3: August 2020, the Company used certain proceeds from the Oaktree Note to pay off the $9.0 million balance previously outstanding under the 2019 Notes.  

Note 4: In August 2020, the Company used certain proceeds from the Oaktree Note to pay off the $21.7 million balance previously outstanding under the 2018 Venture Notes.

Note 5: In September 2020, Mustang repaid the amount outstanding under the Horizon Notes in full, which was comprised of $15.0 million face value of the outstanding notes, $0.1 million in accrued and unpaid interest, a $0.8 million final payment fee and prepayment penalties of $0.6 million.

Note 6: Imputed interest expense related to Journey’s agreements for Ximino and Accutane.