XML 106 R90.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt - Schedule of Long-Term Debt (Details)
$ in Thousands
12 Months Ended
Aug. 10, 2022
USD ($)
Jul. 21, 2022
USD ($)
Oct. 01, 2020
USD ($)
Aug. 21, 2020
USD ($)
Feb. 03, 2020
USD ($)
aircraft
Sep. 20, 2019
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2021
aircraft
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]                    
Loans payable             $ 208,387 $ 211,374    
Less: noncurrent debt issuance costs             (2,746) (3,695)    
Less: current debt issuance costs             (1,002) (995)    
Less: current portion of long-term debt, net of debt issuance costs             (2,170) (2,099)    
Less: current portion of long-term debt, net of debt issuance costs [1]             202,469 204,585    
Number of aircrafts purchased | aircraft                 2  
Daher Kodiaks                    
Debt Instrument [Line Items]                    
Number of aircrafts purchased | aircraft         4          
Taxable industrial revenue bonds, dated July 21, 2022, 11.5% interest rates, maturing September 1, 2027                    
Debt Instrument [Line Items]                    
Loans payable             $ 160,000 160,000    
Proceeds from other long term debt $ 25,000 $ 135,000                
Long term debt bearing fixed interest rate percentage   11.50%                
Debt issuance costs gross   $ 4,200                
Debt instrument mandatory prepayment premium percentage   3.00%                
Debt instrument redemption price percentage   100.00%                
Debt instrument variable interest rate spread             11.50%      
Taxable industrial revenue bonds, dated July 21, 2022, 11.5% interest rates, maturing September 1, 2027 | Debt Instrument, Redemption, Period One                    
Debt Instrument [Line Items]                    
Debt instrument prepayment premium percentage   3.00%                
Taxable industrial revenue bonds, dated July 21, 2022, 11.5% interest rates, maturing September 1, 2027 | Debt Instrument, Redemption, Period Two                    
Debt Instrument [Line Items]                    
Debt instrument prepayment premium percentage   2.00%                
Taxable industrial revenue bonds, dated July 21, 2022, 11.5% interest rates, maturing September 1, 2027 | Debt Instrument, Redemption, Period Three                    
Debt Instrument [Line Items]                    
Debt instrument prepayment premium percentage   0.00%                
Permanent loan agreement, dated October 1, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing October 1, 2035                    
Debt Instrument [Line Items]                    
Loans payable             $ 17,604 18,457    
Permanent loan agreement, dated October 1, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing October 1, 2035 | Prime Rate                    
Debt Instrument [Line Items]                    
Debt instrument variable interest rate spread             1.50%      
Long term debt bearing variable interest rate percentage             4.75%      
Permanent loan agreement, dated October 1, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing October 1, 2035 | Prime Rate | Live Oak Bank                    
Debt Instrument [Line Items]                    
Debt issuance costs gross     $ 900              
Debt instrument face value                   $ 19,000
Long term debt term     15 years              
Long term debt initial period of interest only payments     2 years              
Long term debt period over which principal and interest shall be repaid     13 years              
Debt instrument variable interest rate spread     1.50%              
Long term debt bearing variable interest rate percentage     4.75%              
Permanent loan agreement, dated August 21, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing August 21, 2035                    
Debt Instrument [Line Items]                    
Loans payable             $ 17,532 18,391    
Permanent loan agreement, dated August 21, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing August 21, 2035 | Prime Rate                    
Debt Instrument [Line Items]                    
Debt instrument variable interest rate spread             1.50%      
Long term debt bearing variable interest rate percentage             4.75%      
Permanent loan agreement, dated August 21, 2020, greater of Prime + 1.5% or 4.75% interest rate, maturing August 21, 2035 | Prime Rate | Live Oak Bank                    
Debt Instrument [Line Items]                    
Debt issuance costs gross       $ 1,000            
Debt instrument face value       $ 19,000            
Long term debt term       15 years            
Long term debt initial period of interest only payments       2 years            
Long term debt period over which principal and interest shall be repaid       13 years            
Debt instrument variable interest rate spread       1.50%            
Long term debt bearing variable interest rate percentage       4.75%            
Term loan agreement dated September 30, 2019, LIBOR + 2.5%, maturing March 15, 2030                    
Debt Instrument [Line Items]                    
Loans payable             $ 9,822 10,466    
Debt issuance costs gross           $ 100        
Debt instrument face value           $ 12,900        
Long term debt term           10 years        
Long term debt initial period of interest only payments           6 months        
Long term debt period over which principal and interest shall be repaid           10 years        
Long term debt draw period           6 months        
Long term debt period of amortization of principal           20 years        
Term loan agreement dated September 30, 2019, LIBOR + 2.5%, maturing March 15, 2030 | Secured Overnight Financing Rate (SOFR)                    
Debt Instrument [Line Items]                    
Debt instrument variable interest rate spread           2.61448% 2.61448%      
Term loan agreement dated February 3, 2020, LIBOR + 2.5%, maturing February 3, 2027                    
Debt Instrument [Line Items]                    
Loans payable             $ 3,255 3,813    
Term loan agreement dated February 3, 2020, LIBOR + 2.5%, maturing February 3, 2027 | CWB                    
Debt Instrument [Line Items]                    
Debt issuance costs gross         $ 100          
Debt instrument face value         $ 5,600          
Long term debt term         7 years          
Long term debt initial period of interest only payments         8 months          
Long term debt period over which principal and interest shall be repaid         76 months          
Long term debt draw period         60 days          
Long term debt period of amortization of principal         10 years          
Term loan agreement dated February 3, 2020, LIBOR + 2.5%, maturing February 3, 2027 | Secured Overnight Financing Rate (SOFR)                    
Debt Instrument [Line Items]                    
Debt instrument variable interest rate spread             2.61448%      
Term loan agreement dated February 3, 2020, LIBOR + 2.5%, maturing February 3, 2027 | Secured Overnight Financing Rate (SOFR) | CWB                    
Debt Instrument [Line Items]                    
Debt instrument variable interest rate spread         2.61448%          
Various term loan agreements, earliest start at September 9, 2021, 3.89-5.5% interest rates, latest maturation on November 17, 2027                    
Debt Instrument [Line Items]                    
Loans payable             $ 174 $ 247    
Various term loan agreements, earliest start at September 9, 2021, 3.89-5.5% interest rates, latest maturation on November 17, 2027 | Minimum                    
Debt Instrument [Line Items]                    
Long term debt bearing variable interest rate percentage             3.89%      
Various term loan agreements, earliest start at September 9, 2021, 3.89-5.5% interest rates, latest maturation on November 17, 2027 | Maximum                    
Debt Instrument [Line Items]                    
Long term debt bearing variable interest rate percentage             5.50%      
[1] Includes related party debt of zero and $10.0 million as of December 31, 2024 and 2023, respectively.