XML 51 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt Obligations (Tables)
12 Months Ended
Dec. 31, 2024
Schedule of components of debt obligations

Debt obligations consist of the following (in thousands):

December 31,

 

2024

    

2023

 

Revolving credit facility

$

$

Notes to former owners

67,593

 

44,070

Other debt

742

142

Total debt

68,335

44,212

Less—current portion

(6,042)

 

(4,867)

Total long-term portion of debt

$

62,293

$

39,345

Schedule of future principal payments of notes to former owners

At December 31, 2024, future principal payments of debt are as follows (in thousands):

Year ending December 31—

    

    

2025

    

$

6,042

 

2026

 

30,697

2027

 

26,029

2028

 

5,022

2029

 

545

$

68,335

Schedule of interest expense

Year Ended December 31,

 

    

2024

    

2023

    

2022

 

Interest expense on notes to former owners

$

3,616

$

1,365

$

1,139

Interest expense on borrowings and unused commitment fees

 

1,434

 

7,507

 

10,955

Interest expense (income) on interest rate swaps

(332)

Interest expense on finance leases

4

Letter of credit fees

 

911

 

724

 

800

Amortization of debt financing costs

 

687

 

685

 

786

Total

$

6,648

$

10,281

$

13,352

Schedule of market rates relating to interest options under the Facility

Base Rate Loan Option:

    

    

 

Federal Funds Rate plus 0.50%

    

4.83%

Wells Fargo Bank, N.A. Prime Rate

7.50%

One-month SOFR plus 1.00%

5.53%

SOFR Loan Option:

One-month SOFR

4.53%

Three-month SOFR

4.69%

Six-month SOFR

5.03%

Summary of additional margins

Net Leverage Ratio

    

Less than 
1.00

    

1.00 to less than 1.75

    

1.75 to less than 2.50

    

2.50 to less than 3.00

 

3.00 or greater

Additional Per Annum Interest Margin Added Under:

Base Rate Loan Option

0.00

%

0.25

%  

0.50

%  

0.75

%

1.00

%

SOFR Loan Option

1.00

%

1.25

%

1.50

%

1.75

%

2.00

%

Letter of credit fees

1.00

%

1.25

%

1.50

%

1.75

%

2.00

%

Commitment fees on any portion of the Revolving Loan capacity not in use for borrowings or letters of credit at any given time

0.15

%  

0.175

%  

0.20

%  

0.225

%  

0.25

%

Notes to former owners  
Schedule of future principal payments of notes to former owners At December 31, 2024, future principal payments of notes to former owners by maturity year are as follows (dollars in thousands):

Balance at

Range of Stated

    

December 31, 2024

Interest Rates

2025

$

5,968

2.3 - 2.5

%

2026

30,625

2.5 - 5.5

%

2027

 

26,000

5.5

%

2028

5,000

5.5

%

Total

$

67,593