XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Long-Term Debt - Schedule of Debt Narrative (Details)
$ in Millions
3 Months Ended
Mar. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Oct. 09, 2024
USD ($)
Aug. 26, 2022
May 24, 2021
USD ($)
Sep. 28, 2024
USD ($)
Mar. 29, 2025
Jan. 25, 2025
Oct. 26, 2024
Oct. 08, 2024
USD ($)
Sep. 28, 2024
MXN ($)
Jul. 27, 2024
Jun. 29, 2024
USD ($)
May 07, 2024
Mar. 30, 2024
Dec. 11, 2023
MXN ($)
Sep. 19, 2023
USD ($)
Sep. 03, 2021
USD ($)
Nov. 24, 2020
USD ($)
Aug. 14, 2020
USD ($)
Debt Instrument [Line Items]                                        
Revolving credit facility outstanding amount           $ 101,500,000             $ 107,100,000              
Increase in revolving line of credit                                   $ 120,000,000    
Additional availability of line of credit           18,500,000             12,900,000              
Letters of credit outstanding amount           400,000             300,000              
Long-term debt           112,732,000                            
Total debt           113,778,000             120,564,000              
Interest rate on outstanding debt                                     5.52% 4.85%
Banorte Financial Group                                        
Debt Instrument [Line Items]                                        
Revolving credit facility outstanding amount           5,060,000.00         $ 99         $ 100        
Additional availability of line of credit           30,000.00         $ 1                  
Long-term debt, term                               3 years        
Americ Bank Equipment Financing Arrangement                                        
Debt Instrument [Line Items]                                        
Debt instrument, face amount                                 $ 5,500,000      
Periodic payment of principal amount           $ 94,000                            
Americ Bank Equipment Financing Arrangement | Minimum                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)                                 6.00%      
Americ Bank Equipment Financing Arrangement | Maximum                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)                                 8.00%      
Line of Credit | Banorte Financial Group                                        
Debt Instrument [Line Items]                                        
Variable rate on line of credit facility (percent)           2.75%                            
Equipment Term Loan                                        
Debt Instrument [Line Items]                                        
Long-term debt                                 $ 1,100,000     $ 5,000,000
Periodic payment of principal amount           $ 94,000                            
Equipment Term Loan | Domestic Term Loan - Balboa                                        
Debt Instrument [Line Items]                                        
Long-term debt           4,300,000                            
Total debt           $ 4,332,000             4,535,000              
Equipment Term Loan | Domestic Term Loan - Balboa | Minimum                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           6.00%         6.00%                  
Equipment Term Loan | Domestic Term Loan - Balboa | Maximum                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           8.00%         8.00%                  
Equipment Term Loan | Foreign Term Loan - Banorte                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           5.50%         5.50%                  
Long-term debt                         1,900,000              
Debt instrument, face amount                                     $ 6,000,000  
Periodic payment of principal amount         $ 100,000                              
Total debt           $ 1,900,000             2,200,000              
Equipment Term Loan | Domestic term loan - Bank of America                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           4.90%         4.90%                  
Total debt           $ 1,010,000             1,277,000              
SOFR | Line of Credit                                        
Debt Instrument [Line Items]                                        
Variable rate on line of credit facility (percent)           1.00%                            
Wells Fargo Bank                                        
Debt Instrument [Line Items]                                        
Revolving credit facility outstanding amount                                       $ 93,000,000
Bank Of America                                        
Debt Instrument [Line Items]                                        
Increase in interest rate       0.25%   1.00%                            
Debt covenant ratio                       1.05   1.25 1.00          
Decrease in maturity period           1 year                            
Additional availability of line of credit           $ 18,500,000                            
Bank Of America | Banorte Financial Group                                        
Debt Instrument [Line Items]                                        
Additional availability of line of credit           $ 40,000.00         $ 1                  
Bank Of America | Line of Credit                                        
Debt Instrument [Line Items]                                        
Percentage of additional interest rate on default           2.00%                            
Percentage of unused portion of credit           0.25%                            
Bank Of America | Base Rate | Line of Credit                                        
Debt Instrument [Line Items]                                        
Variable rate on line of credit facility (percent)           3.50%                            
Bank Of America | SOFR | Line of Credit                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           4.50%         4.50%                  
Bank Of America | Forecast                                        
Debt Instrument [Line Items]                                        
Debt covenant ratio             1.25 1.20 1.15                      
ABL Senior Secured Revolving Facility | Revolving credit facility                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           9.00%         9.00%                  
Effective interest rate           8.97%         8.97%                  
Total debt           $ 101,477,000             107,149,000              
ABL Senior Secured Revolving Facility | Forecast                                        
Debt Instrument [Line Items]                                        
Line of credit facility, increase (decrease), net $ 12,000,000 $ 11,000,000                                    
ABL Senior Secured Revolving Facility | Subsequent Event                                        
Debt Instrument [Line Items]                                        
Increase in interest rate     0.50%                                  
Additional availability of line of credit     $ 10,000,000             $ 8,000,000                    
ABL Senior Secured Revolving Facility | Subsequent Event | Base Rate                                        
Debt Instrument [Line Items]                                        
Variable rate on line of credit facility (percent)     3.50%                                  
ABL Senior Secured Revolving Facility | Subsequent Event | SOFR                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)     4.50%                                  
Revolving credit facility | Fed Funds Effective Rate Overnight Index Swap Rate | Line of Credit                                        
Debt Instrument [Line Items]                                        
Variable rate on line of credit facility (percent)           0.50%                            
Foreign Line of Credit | Line of Credit                                        
Debt Instrument [Line Items]                                        
Interest rate (as percent)           13.80%         13.80%                  
Total debt           $ 5,059,000             $ 5,403,000