XML 42 R32.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Note 10 - Third-party Long-term Debt (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Long-Term Debt Instruments [Table Text Block]
          

Monthly Principal

       
    

Principal

    

and Interest Payment

       

Loan Description

 

Parties

 

(in millions)

  

Maturity

 

(in millions)

  

Interest Rate

  

Loan Purpose

Veritex Loans

                 

LE Term Loan Due 2034 (in default) (1)

 

LE

 $25.0  

June 2034

 $0.3  

WSJ Prime + 2.75%

  

Refinance loan; capital improvements

  

Veritex

               

LRM Term Loan Due 2034 (in default) (1)

 

LRM

 $10.0  

December 2034

 $0.1  

WSJ Prime + 2.75%

  

Refinance bridge loan; capital improvements

  

Veritex

               

Kissick Debt (in forbearance)(2)

 

LE

 $11.7  

January 2018

 $0.5   6.25% 

Working capital

  

Kissick

               

GNCU Loan

                 

NPS Term Loan Due 2031(in default) (3)

 

NPS

 $10.0  

October 2031

 $0.1   5.75% 

Working capital

  

GNCU

               

SBA EIDLs

                 

Blue Dolphin Term Loan Due 2051 (as modified) (4)

 

Blue Dolphin

 $2.0  

June 2051

 $0.01   3.75% 

Working capital

  

SBA

               

LE Term Loan Due 2050 (5)

 

LE

 $0.15  

August 2050

 $0.0007   3.75% 

Working capital

  

SBA

               

NPS Term Loan Due 2050 (5)

 

NPS

 $0.15  

August 2050

 $0.0007   3.75% 

Working capital

  

SBA

               

Equipment Loan Due 2025 (6)

 

LE

 $0.07  

October 2025

 $0.0013   4.50% 

Equipment Lease Conversion

  

Texas First

               
Schedule of Debt [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
  

(in thousands)

 

Veritex Loans

        

LE Term Loan Due 2034 (in default)

 $19,607  $19,858 

LRM Term Loan Due 2034 (in default)

  8,163   8,260 

Kissick Debt (in forbearance)

  5,751   7,147 

GNCU Loan

        

NPS Term Loan Due 2031 (in default)

  9,975   9,975 

SBA EIDLs

        

BDEC Term Loan Due 2051

  2,125   2,135 

LE Term Loan Due 2050

  161   162 

NPS Term Loan Due 2050

  161   162 

Equipment Loan Due 2025

  25   29 
   45,968   47,728 
         

Less: Current portion of long-term debt, net

  (40,581)  (39,440)

Less: Unamortized debt issue costs

  (1,896)  (1,947)

Less: Accrued interest payable

  (1,182)  (2,596)
  $2,309  $3,745 
Schedule of Unamortized Debt Issuance Costs [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
  

(in thousands)

 

Veritex Loans

        

LE Term Loan Due 2034 (in default)

 $1,674  $1,674 

LRM Term Loan Due 2034 (in default)

  768   768 

GNCU Loan

        

NPS Term Loan Due 2031 (in default)

  730   730 
         

Less: Accumulated amortization

  (1,276)  (1,225)
  $1,896  $1,947 
Schedule of Accrued Interest on Long-term Debt [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
  

(in thousands)

 

Kissick Debt (in forbearance)

 $773  $2,169 

Veritex Loans

        

LE Term Loan Due 2034 (in default)

  176   181 

LRM Term Loan Due 2034 (in default)

  69   70 

GNCU Loan

        

NPS Term Loan Due 2031 (in default)

  17   17 

SBA EIDLs

        

BDEC Term Loan Due 2051

  125   135 

LE Term Loan Due 2050

  11   12 

NPS Term Loan Due 2053

  11   12 
   1,182   2,596 

Less: Accrued interest payable

  (1,182)  (2,596)

Long-term Interest Payable, Net of Current Portion

 $-  $-