XML 99 R30.htm IDEA: XBRL DOCUMENT v3.25.0.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Accounting Policies [Abstract]  
Schedule of Estimated Useful Lives of Fixed Assets Fixed assets, other than plant facilities associated with productive, depletable properties, are depreciated using the straight-line method over the estimated useful lives of the assets as follows:

 

Plant facilities and equipment

 

1 – 40 years

Furniture and office equipment

 

3 – 15 years

Computer and network equipment

 

3 – 7 years

Buildings and leasehold improvements

 

5 – 40 years

Logistics equipment (1)

 

4 – 7 years

(1) Logistics equipment consists of our fleet of fit-for-purpose trucks and trailers.

Schedule of Change in Asset Retirement Obligation

Changes in the asset retirement obligations are as follows (in thousands):

 

 

 

December 31,

 

 

 

2024

 

 

2023

 

Beginning Balance

 

$

2,705

 

 

$

1,245

 

Revision of estimates

 

 

(1,213

)

 

 

 

Additions to liabilities

 

 

6,743

 

 

 

1,374

 

Accretion expense

 

 

661

 

 

 

86

 

Settlements

 

 

(1,079

)

 

 

 

Ending Balance

 

$

7,817

 

 

$

2,705

 

Schedule of Changes in Deferred revenues

Changes in the deferred revenues balance are as follows (in thousands):

 

December 31, 2024

 

Beginning Balance

$

 

Customer prepayment acquired in Hi-Crush acquisition

 

13,248

 

Consideration received and deferred

 

3,025

 

Revenue recognized

 

(8,518

)

Ending Balance

$

7,755

 

 

Summary of Fair Values and Carrying Values of Long-Term Debt

As of the dates indicated, the Company’s long-term debt consisted of the following (in thousands):

 

 

At December 31, 2024

 

 

At December 31, 2023

 

 

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

 

Valuation Technique

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding principal amount of the Initial Term Loan under the 2023 Term Loan Credit Facility

 

$

174,141

 

 

$

193,523

 

 

$

172,820

 

 

$

182,446

 

 

Level 2 – Market Approach

Outstanding principal amount of the ADDT Loan

 

$

134,013

 

 

$

149,266

 

 

$

 

 

$

 

 

Level 2 – Market Approach

Outstanding principal amount of the DDT Loan under the 2023 Term Loan Credit Facility

 

$

19,994

 

 

$

22,145

 

 

$

 

 

$

 

 

Level 2 – Market Approach

Outstanding principal amount of the 2023 ABL Credit Facility

 

$

70,000

 

 

$

70,000

 

 

$

 

 

$

 

 

Level 1 – Quoted Prices

Outstanding principal amount of the of the Deferred Cash Consideration Note

 

$

108,519

 

 

$

110,598

 

 

$

 

 

$

 

 

Level 2 – Market Approach

Outstanding amount of the other indebtedness

 

$

4,058

 

 

$

4,058

 

 

$

 

 

$

 

 

Level 1 – Quoted Prices

 

Our Initial Term Loan under the 2023 Term Loan Credit Facility (defined in Note 8 - Leases) with Stonebriar Commercial Finance LLC (“Stonebriar”), pursuant to which Stonebriar extended a $180.0 million single advance seven-year term loan credit facility bears interest at a fixed rate of 9.50%, where its fair value will fluctuate based on changes in interest rates and credit quality. As of December 31, 2024 and 2023, the fair value of long-term debt has been determined by discounting the future cash flows using current market interest rates for similar financial instruments. These inputs are not quoted prices in active markets, but they are either directly or indirectly observable; therefore, they are classified as Level 2 inputs.
Our ADDT Loan (defined in Note 9 - Debt) with Stonebriar in the aggregate principal amount of $150.0 million, payable in 76 consecutive monthly installments, bears interest at a fixed rate of 10.86%, where its fair value will fluctuate based on changes in interest rates and credit quality. As of December 31, 2024, the fair value of long-term debt has been determined by discounting the future cash flows using current market interest rates for similar financial instruments. These inputs are not quoted prices in active markets, but they are either directly or indirectly observable; therefore, they are classified as Level 2 inputs.
Our DDT Loan under the 2023 Term Loan Credit Facility (defined in Note 8 - Leases) with Stonebriar in the aggregate principal amount of $20.0 million, payable in 69 consecutive monthly installments, bears interest at a fixed rate of 10.58%, where its fair value will fluctuate based on changes in interest rates and credit quality. As of December 31, 2024, the fair value of long-term debt has been determined by discounting the future cash flows using current market interest rates for similar financial instruments. These inputs are not quoted prices in active markets, but they are either directly or indirectly observable; therefore, they are classified as Level 2 inputs.
The carrying amount of the Company’s 2023 ABL Credit Facility (defined in Note 9- Debt) approximated fair value as it bears interest at variable rates over the term of the loan. Therefore, we have classified this long-term debt as Level 1 of the fair value hierarchy.
The Deferred Cash Consideration Note (defined in Note 9- Debt) entered into in connection with the Hi-Crush Transaction was recorded at fair value as of the acquisition date. As of December 31, 2024, the fair value of long-term debt has been determined by discounting the future cash flows using current market interest rates for similar financial instruments. These inputs are not quoted prices in active markets, but they are either directly or indirectly observable; therefore, they are classified as Level 2 inputs.
We believe the fair value of our other indebtedness approximates the carrying value. This balance is comprised of equipment financing agreements. We considered the rates entered into for 2024 equipment financing agreements for the same equipment. Therefore we have classified this long-term debt as Level 1 of the fair value hierarchy.
See Note 9 - Debt for further discussion on our debt arrangements.