XML 83 R76.htm IDEA: XBRL DOCUMENT v3.25.2
Debt and Finance Lease Obligations - Schedule of Debt and Finance Lease Obligations (Details)
$ in Thousands, $ in Millions
Jun. 30, 2025
USD ($)
Jun. 30, 2025
CAD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]      
Less unamortized debt issuance costs $ (1,980)   $ (271)
Total debt 24,779   14,746
Finance lease obligations - 9.2% weighted-average interest rate at June 30, 2025 and December 31, 2024, due through 2067 [1] 60,188   58,567
Total debt and finance lease obligations [2],[3] 84,967   73,313
Current portion (2,566)   (1,870)
Long-term debt and finance lease obligations 82,401   71,443
Jasper Term Loan [Member]      
Debt Instrument [Line Items]      
Credit facility 27,000 $ 20.0  
Other      
Debt Instrument [Line Items]      
Credit facility 443   0
Senior Secured Credit Facility | Jasper Term Loan [Member]      
Debt Instrument [Line Items]      
Credit facility 12,126   11,583
Senior Secured Credit Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Credit facility [4] 10,500   0
Second Amended And Restated Credit Agreement | FlyOver Iceland Credit Facility      
Debt Instrument [Line Items]      
Credit facility [4] $ 3,690   $ 3,434
[1] Refer to Note 18 – Leases and Other for additional information
[2] Cash paid for interest on debt was $3.8 million during the six months ended June 30, 2025 and $23.8 million during the six months ended June 30, 2024.
[3] The estimated fair value of total debt and finance leases was $84.1 million as of June 30, 2025 and $70.6 million as of December 31, 2024. The fair value of debt was estimated by discounting the future cash flows using rates currently available for debt of similar terms and maturity, which is a Level 2 measurement. Refer to Note 13 – Fair Value Measurements for additional information.
[4] Represents the weighted-average interest rate in effect as of the end of the respective periods, including any applicable margin. The interest rates do not include amortization of debt issuance costs, or commitment fees.