XML 82 R65.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Obligations under Debt Arrangements (Details)
12 Months Ended
Mar. 03, 2025
USD ($)
Jul. 26, 2024
USD ($)
Jun. 28, 2024
USD ($)
Apr. 24, 2024
USD ($)
Apr. 23, 2024
USD ($)
Feb. 27, 2024
Dec. 01, 2023
USD ($)
May 15, 2023
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jul. 25, 2024
USD ($)
Jun. 27, 2024
USD ($)
Debt instruments                          
Repayments of line of credit                 $ 73,067,000 $ 104,431,000 $ 28,274,000    
Principal current                 426,000 15,477,000      
Principal, long-term                 26,417,000 26,844,000      
Principal                 26,843,000 42,321,000      
Debt Issuance Costs, current                   (2,024,000)      
Debt Issuance Costs, long-term                 (3,666,000) (3,104,000)      
Debt Issuance Costs, Net, Total                 (3,666,000) (5,128,000)      
Net Value, current                 426,000 13,453,000      
Net Value, long-term                 22,751,000 23,740,000      
Total debt                 23,177,000 37,193,000      
Other Debt                          
Debt instruments                          
Principal current                 426,000 477,000      
Principal, long-term                 3,417,000 3,844,000      
Net Value, current                 426,000 477,000      
Net Value, long-term                 $ 3,417,000 3,844,000      
Credit Agreement                          
Debt instruments                          
Weighted average interest rate                 11.87%        
Maximum number of consecutive days liquidity value may fall below the minimum requirement                 3 days        
Credit Agreement | Minimum                          
Debt instruments                          
Consolidated fixed charge coverage ratio 1.1       1.1       1        
Liquidity value $ 20,000,000               $ 15,000,000        
Credit Agreement | Credit Agreement Amendment Three | Minimum                          
Debt instruments                          
Consolidated fixed charge coverage ratio       1                  
Revolver                          
Debt instruments                          
Basis spread on variable rate               5.50%          
Debt instrument, variable interest rate, type               us-gaap:SecuredOvernightFinancingRateSofrMember          
Increase (decrease) in basis points on interest rate           (0.50%)              
Revolver | Line of Credit                          
Debt instruments                          
Line of credit facility, maximum borrowing capacity                 65,000,000        
Repayments of line of credit                 72,600,000        
Revolver | Credit Agreement Amendment Two                          
Debt instruments                          
Basis spread on variable rate           5.00%              
Debt instrument, variable interest rate, type           us-gaap:SecuredOvernightFinancingRateSofrMember              
Term Loan                          
Debt instruments                          
Mandatory loan prepayment         $ 15,000,000                
Basis spread on variable rate               8.00%          
Interest rate floor               4.00%          
Debt instrument, variable interest rate, type               us-gaap:SecuredOvernightFinancingRateSofrMember          
Increase (decrease) in basis points on interest rate           (1.00%)              
Principal current                   15,000,000      
Principal, long-term                 23,000,000 23,000,000      
Debt Issuance Costs, current                   (2,024,000)      
Debt Issuance Costs, long-term                 (3,666,000) (3,104,000)      
Net Value, current                   12,976,000      
Net Value, long-term                 $ 19,334,000 $ 19,896,000      
Proceeds from asset sales required to be raised by the specified target date                       $ 45,000,000  
Term Loan | Credit Agreement Amendment One                          
Debt instruments                          
Mandatory loan prepayment             $ 15,000,000            
The number of days after the sale of the East and West Jones Property at which time the mandatory loan prepayment is due             3 days            
Term Loan | Credit Agreement Amendment Two                          
Debt instruments                          
Basis spread on variable rate           7.00%              
Interest rate floor           4.00%              
Debt instrument, variable interest rate, type           us-gaap:SecuredOvernightFinancingRateSofrMember              
Term Loan | Credit Agreement Amendment Three                          
Debt instruments                          
Mandatory loan prepayment       $ 10,000,000                  
Credit facility term extension       1 year                  
Term Loan | Credit Agreement Amendment Three | July 27, 2024 to September 30, 2024                          
Debt instruments                          
Mandatory loan prepayment                         $ 10,000,000
Term Loan | Credit Agreement, Amendment Four                          
Debt instruments                          
The number of days after the sale of the East and West Jones Property at which time the mandatory loan prepayment is due     3 days                    
Mandatory loan prepayment due if sale of East-West Jones Property not completed by September 30, 2024     $ 15,000,000                    
Term Loan | Credit Agreement, Amendment Four | Maximum                          
Debt instruments                          
Maximum number of consecutive days liquidity value may fall below the minimum requirement     3 days                    
Term Loan | Credit Agreement, Amendment Four | July 26, 2024                          
Debt instruments                          
Mandatory loan prepayment     $ 2,000,000                    
Term Loan | Credit Agreement, Amendment Four | August 30, 2024                          
Debt instruments                          
Mandatory loan prepayment     4,000,000                    
Term Loan | Credit Agreement, Amendment Four | September 30, 2024                          
Debt instruments                          
Mandatory loan prepayment     4,000,000                    
Term Loan | Credit Agreement, Amendment Four | October 31, 2024                          
Debt instruments                          
Mandatory loan prepayment     5,000,000                    
Term Loan | Credit Agreement, Amendment Four | April 24, 2024 to July 26, 2024                          
Debt instruments                          
Liquidity value     8,000,000                    
Term Loan | Credit Agreement, Amendment Four | April 24, 2024 to July 26, 2024 | Minimum                          
Debt instruments                          
Liquidity value     5,000,000                    
Term Loan | Credit Agreement, Amendment Four | July 27, 2024 to September 30, 2024                          
Debt instruments                          
Liquidity value     10,000,000                    
Term Loan | Credit Agreement, Amendment Four | October 1, 2024 to May 15, 2027                          
Debt instruments                          
Liquidity value     $ 15,000,000                    
Term Loan | Credit Agreement Amendment Five                          
Debt instruments                          
Period during which Fixed Charge Coverage Ratio covenant is replaced with a minimum EBITDA covenant   1 year                      
Proceeds from asset sales required to be raised by the specified target date   $ 25,000,000                      
Term Loan | Credit Agreement Amendment Five | July 26, 2024                          
Debt instruments                          
Mandatory loan prepayment   2,000,000                      
Term Loan | Credit Agreement Amendment Five | August 30, 2024                          
Debt instruments                          
Mandatory loan prepayment   4,000,000                      
Term Loan | Credit Agreement Amendment Five | September 30, 2024                          
Debt instruments                          
Mandatory loan prepayment   4,000,000                      
Term Loan | Credit Agreement Amendment Five | October 31, 2024                          
Debt instruments                          
Mandatory loan prepayment   1,670,000                      
Term Loan | Credit Agreement Amendment Five | November 29, 2024                          
Debt instruments                          
Mandatory loan prepayment   1,670,000                      
Term Loan | Credit Agreement Amendment Five | December 31, 2024                          
Debt instruments                          
Mandatory loan prepayment   $ 1,670,000                      
Revolving Credit Facility                          
Debt instruments                          
Principal amount                     $ 35,000,000    
Repayments of line of credit               $ 40,000,000          
Charge-off of unamortized debt issuance costs due to early extinguishment of debt               100,000          
White Oak | Credit Agreement                          
Debt instruments                          
Line of credit facility, maximum borrowing capacity               103,000,000          
Debt issuance cost               $ 5,900,000          
Credit facility term               3 years          
White Oak | Revolver                          
Debt instruments                          
Line of credit facility, maximum borrowing capacity               $ 65,000,000          
White Oak | Term Loan                          
Debt instruments                          
Principal amount               $ 38,000,000