XML 54 R40.htm IDEA: XBRL DOCUMENT v3.25.4
Leases (Tables)
12 Months Ended
Dec. 31, 2025
Leases [Abstract]  
Schedule of Supplemental Balance Sheets Information
The following table summarizes the lease amounts included in the Company’s consolidated balance sheets as of December 31, 2025 and 2024:
(in thousands)Classification on the Consolidated Balance SheetsDecember 31, 2025December 31, 2024
Assets
Operating
Operating lease right-of-use assets(1)(2)
$19,792 $21,539 
Finance
Property and equipment, net(3)(4)
22,002 13,966 
Total lease assets$41,794 $35,505 
Liabilities
Current
OperatingCurrent operating lease liabilities$4,379 $4,093 
FinanceCurrent portion of long-term debt5,031 3,314 
Noncurrent
OperatingLong-term operating lease liabilities15,925 17,766 
Finance
Long-term debt(5)
20,890 13,925 
Total lease liabilities$46,225 $39,098 
(1)    Operating lease assets are recorded net of accumulated amortization of $17.9 million and $14.1 million at December 31, 2025 and 2024, respectively.
(2)    Includes approximately $0.8 million and $0.9 million at December 31, 2025 and 2024, respectively, related to a below-market lease recognized as a result of the Industrial Air Transaction, which was recorded as an increase to the Company’s operating lease right-of-use assets on its consolidated balance sheets. The below-market lease will be amortized to amortization expense over the remaining lease term.
(3)    Finance lease vehicle assets are recorded net of accumulated amortization of $8.2 million and $5.0 million at December 31, 2025 and 2024, respectively.
(4)    Includes approximately $2.2 million and $2.4 million of net property assets associated with the Company's Pontiac Facility at both December 31, 2025 and 2024, respectively.
(5)    Includes approximately $5.4 million associated with the Company's sale and leaseback financing transaction at both December 31, 2025 and 2024. See Note 7 — Debt for further detail.
Schedule of Lease Costs, Terms and Discount Rates
The following table summarizes the lease costs included in the Company’s consolidated statements of operations for the years ended December 31, 2025, 2024 and 2023:
Classification on the ConsolidatedFor the Years Ended December 31,
(in thousands) Statements of Operations202520242023
Operating lease cost
Cost of revenue(1)
$3,395 $2,863 $2,184 
Operating lease cost
Selling, general and administrative(1)
1,969 2,457 2,550 
Finance lease cost
   Amortization
Cost of revenue(2)
4,882 3,147 2,753 
   InterestInterest expense, net937 515 384 
Total lease cost$11,183 $8,982 $7,871 
(1)    Operating lease costs recorded in cost of revenue includes $0.7 million, $0.4 million and $0.4 million of variable lease costs for the years ended December 31, 2025, 2024 and 2023 respectively. In addition, $0.4 million, $0.4 million and $0.5 million of variable lease costs are included in selling, general and administrative expenses for the years ended December 31, 2025, 2024 and 2023, respectively. These variable costs consist of the Company’s proportionate share of operating expenses, real estate taxes and utilities.
(2)    Finance lease costs recorded in cost of revenue includes $3.6 million, $4.0 million and $3.7 million of variable leases costs for the years ended December 31, 2025, 2024, and 2023 respectively. These variable lease costs consist of fuel, maintenance, and sales tax charges.
The following is a summary of the lease terms and discount rates as of:
December 31, 2025December 31, 2024
Weighted average lease term (in years):
   Operating5.435.90
   Finance(1)
3.953.84
Weighted average discount rate:
   Operating6.18 %6.02 %
   Finance(1)
5.41 %6.06 %
(1)     Excludes the weighted average lease term and weighted average discount rate associated with the aforementioned sale-leaseback financing transaction, which has a Primary Term of 25 years and utilized an implicit rate of 11.11%. See Note 7 – Debt for further detail.
Schedule of Future Minimum Commitment for Finance Leases
The future undiscounted minimum finance lease payments, as reconciled to the discounted minimum lease obligation indicated on the Company’s consolidated balance sheets within current and long-term debt, less interest, and under current and long-term operating leases, less imputed interest, as of December 31, 2025 were as follows (in thousands):
Finance Lease ObligationsOperating Lease Obligations
Year ending:VehiclesPontiac FacilityTotal FinanceNon-Related Party
Related Party(1)
Total Operating
Sublease Receipts(2)
2026$5,959 $542 $6,501 $4,676 $770 $5,446 $1,133 
20275,169 555 5,724 3,998 871 4,869 495 
20284,478 569 5,047 3,176 871 4,047 14 
20294,646 583 5,229 2,502 876 3,378 — 
20302,682 597 3,279 1,228 887 2,115 — 
Thereafter12,552 12,554 738 3,234 3,972 — 
Total minimum lease payments22,936 15,398 38,334 16,318 7,509 23,827 $1,642 
Financing component (3)
(2,366)(10,047)(12,413)(2,042)(1,481)(3,523)
Net present value of minimum lease payments20,570 5,351 25,921 14,276 6,028 20,304 
Less: current portion of finance and operating lease obligations(5,031)— (5,031)(3,915)(464)(4,379)
Long-term finance and operating lease obligations$15,539 $5,351 $20,890 $10,361 $5,564 $15,925 
(1)    Associated with the aforementioned related party leases entered into with former members of JMLLC, ACME and Industrial Air.
(2)    Primarily associated with the aforementioned third-party sublease agreement.
(3)     The financing component for finance lease obligations represents the interest component of finance leases that will be recognized as interest expense in future periods. The financing component for operating lease obligations represents the effect of discounting the lease payments to their present value.
Schedule of Future Minimum Commitment for Operating Leases
The future undiscounted minimum finance lease payments, as reconciled to the discounted minimum lease obligation indicated on the Company’s consolidated balance sheets within current and long-term debt, less interest, and under current and long-term operating leases, less imputed interest, as of December 31, 2025 were as follows (in thousands):
Finance Lease ObligationsOperating Lease Obligations
Year ending:VehiclesPontiac FacilityTotal FinanceNon-Related Party
Related Party(1)
Total Operating
Sublease Receipts(2)
2026$5,959 $542 $6,501 $4,676 $770 $5,446 $1,133 
20275,169 555 5,724 3,998 871 4,869 495 
20284,478 569 5,047 3,176 871 4,047 14 
20294,646 583 5,229 2,502 876 3,378 — 
20302,682 597 3,279 1,228 887 2,115 — 
Thereafter12,552 12,554 738 3,234 3,972 — 
Total minimum lease payments22,936 15,398 38,334 16,318 7,509 23,827 $1,642 
Financing component (3)
(2,366)(10,047)(12,413)(2,042)(1,481)(3,523)
Net present value of minimum lease payments20,570 5,351 25,921 14,276 6,028 20,304 
Less: current portion of finance and operating lease obligations(5,031)— (5,031)(3,915)(464)(4,379)
Long-term finance and operating lease obligations$15,539 $5,351 $20,890 $10,361 $5,564 $15,925 
(1)    Associated with the aforementioned related party leases entered into with former members of JMLLC, ACME and Industrial Air.
(2)    Primarily associated with the aforementioned third-party sublease agreement.
(3)     The financing component for finance lease obligations represents the interest component of finance leases that will be recognized as interest expense in future periods. The financing component for operating lease obligations represents the effect of discounting the lease payments to their present value.
Schedule of Supplemental Cash Flow Information
The following is a summary of other information and supplemental cash flow information related to finance and operating leases:
Year Ended December 31,
(in thousands)202520242023
Cash paid for amounts included in the measurement of lease liabilities
   Operating cash flows from operating leases$5,287 $5,065 $4,705 
   Operating cash flows from finance leases940 504 343 
   Financing cash flows from finance leases4,367 2,938 2,737 
Right-of-use assets exchanged for lease liabilities
   Operating leases2,446 4,775 3,135 
   Finance leases13,529 7,586 5,219 
Right-of-use assets disposed or adjusted modifying operating leases liabilities— 1,268 1,112 
Right-of-use assets disposed or adjusted modifying finance leases liabilities49 — (93)