Annual report pursuant to Section 13 and 15(d)

Debt and Interest (Tables)

v3.21.1
Debt and Interest (Tables)
12 Months Ended
Dec. 31, 2020
Debt and Interest  
Schedule of Debt

Total debt consists of the following:

    

December 31, 

    

    

($ in thousands)

2020

2019

Interest rate

Maturity

IDB Note

$

$

14,929

 

2.25

%  

Aug - 2021

2017 Subordinated Note Financing3

 

 

3,254

 

8.00

%

March - 2022

2017 Subordinated Note Financing3

 

 

13,893

 

8.00

%

May - 2022

2017 Subordinated Note Financing3

 

 

1,820

 

8.00

%

June - 2022

2017 Subordinated Note Financing3

 

 

3,018

 

8.00

%

August - 2022

2017 Subordinated Note Financing3

 

 

6,371

 

8.00

%

September - 2022

2018 Venture Notes4

 

 

6,517

 

8.00

%  

August - 2021

2018 Venture Notes4

 

 

15,190

 

8.00

%  

September - 2021

2019 Notes1

 

 

9,000

 

12.00

%  

September - 2021

Mustang Horizon Notes2

 

 

15,750

 

9.00

%  

October - 2022

Oaktree Note

60,000

11.00

%

August - 2025

Total notes payable

 

60,000

 

89,742

 

  

 

  

Less: Discount on notes payable

 

8,323

 

5,086

 

  

 

  

Total notes payable

$

51,677

$

84,656

 

  

 

  

Note 1:  Formerly the Opus Credit Facility (see Note 17).

Note 2:  Interest rate is 9.0% plus one-month LIBOR Rate in excess of 2.5%; at December 31, 2019, $1.2 million is included in Notes payable, short-term on the Consolidated Balance Sheet.

Note 3:  As a result of a one year maturity date extension, the interest rate of 9.0% takes effect in year 4 of the note.

Note 4:  At December 31, 2019, $6.0 million is included in Notes payable, short-term on the Consolidated Balance Sheet.

Interest Expense for all Debt Arrangements

Year Ended December 31, 

2020

2019

($ in thousands)

    

Interest

    

Fees

    

Total

    

Interest

    

Fees

    

Total

IDB Note

$

246

$

$

246

$

356

$

-

$

356

2017 Subordinated Note Financing1

 

2,870

 

1,890

 

4,760

 

4,220

 

1,381

 

5,601

2019 Notes

 

710

 

 

710

 

1,113

336

 

1,449

2018 Venture Notes1

 

1,253

 

1,000

 

2,253

 

1,737

 

639

 

2,376

LOC Fees

 

34

 

 

34

 

60

 

 

60

Mustang Horizon Notes1,3

 

1,585

 

2,321

 

3,906

 

1,042

 

710

 

1,752

Oaktree Note1

2,311

411

2,722

Note Payable2

697

697

255

255

Other

 

(2)

 

 

(2)

 

Total Interest Expense and Financing Fee

$

9,704

$

5,622

$

15,326

$

8,528

$

3,321

$

11,849

Note 1:For the year ended December 31, 2020, includes $1.2 million expense of unamortized debt discount fees for the 2017 Subordinated Note Financing, $0.3 million for the 2018 Venture Notes and $1.8 million for the Mustang Horizon Notes.

Note 2: Imputed interest expense related to Ximino purchase (see Note 9).

Note 3: Includes $0.6 million of prepayment penalties included in interest expense for the Mustang Horizon Notes.