XML 63 R48.htm IDEA: XBRL DOCUMENT v3.25.4
Leases (Tables)
12 Months Ended
Dec. 31, 2025
Leases [Abstract]  
Schedule of Right of Use Assets Lease Liabilities
The following table summarizes the Company’s ROU assets and lease liabilities (in thousands):
December 31,
20252024
Lease assets
Finance lease ROU assets$48,791 $— 
Operating lease ROU assets, including $26,419 and $0, respectively, from leases with related parties
48,297 16,384 
Lease assets$97,088 $16,384 
Current portion of lease liabilities
Finance lease liabilities, current portion$188 $— 
Operating lease liabilities, current portion, including $592 and $0, respectively, from leases with related parties
7,474 5,600 
Current portion of lease liabilities$7,662 $5,600 
Lease liabilities, net of current portion
Finance lease liabilities, long-term portion$42,264 $— 
Operating lease liabilities, long-term portion, including $26,050 and $0, respectively, from leases with related parties
47,288 15,128 
Lease Liabilities, net of current portion$89,552 $15,128 
Schedule of Lease Expenses
The components of lease cost were as follows (in thousands):
Year Ended December 31,
202520242023
Finance Leases:
Amortization of finance lease assets
$450 $— $— 
Interest obligation under finance leases
687 — — 
Total lease costs$1,137 $— $— 
Operating Leases:
Fixed operating lease costs to non-related parties$8,574 $8,262 $8,188 
Fixed operating lease costs to related parties1,152 — — 
Variable operating lease costs to non-related parties1,931 1,838 1,501 
Short-term lease costs57 48 86 
Total lease costs$11,714 $10,148 $9,775 
Other information pertaining to leases consists of the following:
Year Ended December 31,
202520242023
Weighted average remaining lease-term
Finance leases23.3 yearsn/an/a
Operating leases9.8 years6.0 years5.7 years
Weighted average discount rate
Finance leases7.8 %— %— %
Operating leases7.5 %8.3 %7.9 %
Supplemental cash flow and other information related to leases are as follows (in thousands):
Year Ended December 31,
202520242023
Operating cash flows from operating leases7,454 7,042 7,911 
Non cash investing activities:
Lease liabilities arising from obtaining right-of-use assets, including those assumed through acquisition$81,611 $849 $10,562 
Schedule of Future Minimum Operating Lease Payments Maturity
Future minimum lease payments as of December 31, 2025, are as follows (in thousands):
Operating Leases
Finance Leases
Related Party
Non-Related Party
Total Operating
Total
2026$2,452 $2,451 $8,370 $10,821 $13,273 
20273,067 2,525 6,762 9,287 12,354 
20283,173 2,601 5,410 8,011 11,184 
20293,284 2,679 3,359 6,038 9,322 
20303,399 2,759 3,480 6,239 9,638 
Thereafter87,783 31,316 7,884 39,200 126,983 
Total lease payments103,158 44,331 35,265 79,596 182,754 
Less: Imputed lease interest(60,706)(17,689)(7,145)(24,834)(85,540)
Total lease liabilities$42,452 $26,642 $28,120 $54,762 $97,214 
Schedule of Future Minimum Finance Lease Payments Maturity
Future minimum lease payments as of December 31, 2025, are as follows (in thousands):
Operating Leases
Finance Leases
Related Party
Non-Related Party
Total Operating
Total
2026$2,452 $2,451 $8,370 $10,821 $13,273 
20273,067 2,525 6,762 9,287 12,354 
20283,173 2,601 5,410 8,011 11,184 
20293,284 2,679 3,359 6,038 9,322 
20303,399 2,759 3,480 6,239 9,638 
Thereafter87,783 31,316 7,884 39,200 126,983 
Total lease payments103,158 44,331 35,265 79,596 182,754 
Less: Imputed lease interest(60,706)(17,689)(7,145)(24,834)(85,540)
Total lease liabilities$42,452 $26,642 $28,120 $54,762 $97,214