XML 51 R35.htm IDEA: XBRL DOCUMENT v3.25.4
Debt Obligations (Tables)
12 Months Ended
Dec. 31, 2025
Debt Instrument [Line Items]  
Schedule of components of debt obligations

Debt obligations consist of the following (in thousands):

December 31,

 

2025

  ​ ​ ​

2024

 

Revolving credit facility

$

100,000

$

Notes to former owners

44,575

 

67,593

Other debt

651

742

Total debt

145,226

68,335

Less—current portion

(6,163)

 

(6,042)

Total long-term portion of debt

$

139,063

$

62,293

Schedule of future principal payments of debt

At December 31, 2025, future principal payments of debt are as follows (in thousands):

Year ending December 31—

  ​ ​ ​

  ​ ​ ​

2026

  ​ ​ ​

$

6,163

 

2027

 

24,246

2028

 

14,272

2029

 

545

2030

 

100,000

$

145,226

Schedule of interest expense

Interest expense included the following primary elements (in thousands):

Year Ended December 31,

 

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

 

Interest expense on notes to former owners

$

3,149

$

3,616

$

1,365

Interest expense on borrowings and unused commitment fees

 

3,832

 

1,434

 

7,507

Letter of credit fees

 

1,010

 

911

 

724

Amortization of debt financing costs

 

1,018

 

687

 

685

Total

$

9,009

$

6,648

$

10,281

Schedule of market rates relating to interest options under the Facility

Base Rate Loan Option:

  ​ ​ ​

  ​ ​ ​

 

Federal Funds Rate plus 0.50%

  ​ ​ ​

4.14%

Wells Fargo Bank, National Association Prime Rate

6.75%

One-month SOFR plus 1.00%

4.79%

SOFR Loan Option:

One-month SOFR

3.79%

Three-month SOFR

4.01%

Six-month SOFR

4.20%

Summary of additional margins

Net Leverage Ratio

  ​ ​ ​

Less than 
1.00

  ​ ​ ​

1.00 to less than 1.75

  ​ ​ ​

1.75 to less than 2.50

  ​ ​ ​

2.50 to less than 3.00

 

3.00 or greater

Additional Per Annum Interest Margin Added Under:

Base Rate Loan Option

0.00

%

0.25

%  

0.50

%  

0.75

%

1.00

%

SOFR Loan Option

1.00

%

1.25

%

1.50

%

1.75

%

2.00

%

Letter of credit fees

1.00

%

1.25

%

1.50

%

1.75

%

2.00

%

Commitment fees on any portion of the Revolving Loan capacity not in use for borrowings or letters of credit at any given time

0.15

%  

0.175

%  

0.20

%  

0.225

%  

0.25

%

Notes to former owners  
Debt Instrument [Line Items]  
Schedule of future principal payments of debt At December 31, 2025, future principal payments of notes to former owners by maturity year were as follows (dollars in thousands):

Balance at

Range of Stated

  ​ ​ ​

December 31, 2025

Interest Rates

2026

$

6,125

2.5 - 5.5

%

2027

 

24,200

4.0 - 5.5

%

2028

14,250

4.3 - 5.5

%

Total

$

44,575