XML 55 R41.htm IDEA: XBRL DOCUMENT v3.24.4
Long-Term Debt (Tables)
12 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt as of September 30, 2024 and 2023 consisted of the following (in $000’s):
September 30,
2024
September 30,
2023
Revolver loans$60,199 $56,779 
Equipment loans13,346 15,486 
Term loans10,465 14,290 
Other long-term debt
15,227 15,789 
Total long-term debt
99,237 102,344 
Less: unamortized debt issuance costs(427)(557)
Net amount98,810 101,787 
Less: current portion(43,816)(23,077)
Total long-term debt, net of current portion
$54,994 $78,710 
Seller notes as of September 30, 2024 and 2023 consisted of the following (in $000’s):
September 30,
2024
September 30,
2023
Seller of Flooring Liquidators, 8.24% interest rate, matures January 2028
$34,000 $34,000 
Seller of PMW, 8.0% interest rate, matures July 2028
2,500 2,500 
Seller of Kinetic, 7.0% interest rate, matures September 2027
3,000 3,000 
Seller of Central Steel, 8.0% interest rate, matures May 2029
1,100 — 
Total Seller notes payable - related parties40,600 39,500 
Unamortized debt premium (discount)2,261 (502)
Net amount42,861 38,998 
Less current portion(2,500)— 
Long-term portion of Seller notes - related parties$40,361 $38,998 
Schedule of Future Maturities of Long-term Debt
Future maturities of long-term debt at September 30, 2024 are as follows excluding related party debt (in $000’s):
Years ending September 30,
2025$43,816 
202615,012 
202728,122 
20281,362 
20291,229 
Thereafter9,269 
Total$98,810 
Future maturities of seller notes at September 30, 2024 are as follows (in $000’s):
Years ending September 30,
2025$2,500 
20273,000 
202836,261 
20291,100 
Total$42,861 
Schedule of Fixed Coverage Ratio
Level
Fixed Charge Coverage Ratio
Term SOFR Revolver Loan Base Rate
Revolver Loan
I
<1.20 to 1.00
2.50%
1.50%
II
>1.20 to 1.00 but <1.50 to 1.00
2.25%
1.25%
III
>1.50 to 1.00 but <1.75 to 1.00
2.00%
1.00%
IV
>1.75 to 1.00
1.75%
0.75%
Schedule of Bank Revolver
The following tables summarize the BofA Revolver for the years ended and as of September 30, 2024 and 2023, respectively (in $000’s):
During the year ended September 30,
20242023
Cumulative borrowing during the period$140,810 $118,865 
Cumulative repayment during the period129,298 122,907 
Maximum borrowed during the period18,776 12,648 
Weighted average interest for the period7.87 %6.87 %
As of September 30,
20242023
Total availability$7,298 $14,904 
Total outstanding17,614 6,101 
The following tables summarize the Precision Marshall Fifth Third Bank Revolver Loan as of and for the years ended September 30, 2024 and 2023 (in $000’s):
During the year ended September 30,
20242023
Cumulative borrowing during the period$66,134 $72,336 
Cumulative repayment during the period71,017 69,707 
Maximum borrowed during the period1,700 1,700 
Weighted average interest for the period8.46 %7.85 %
As of September 30,
20242023
Total availability$6,508 $5,959 
Total outstanding21,319 26,202 
The following tables summarize the TCB Revolver as of and for the years ended September 30, 2024 and 2023 (in $000's):
During the year ended September 30,
20242023
Cumulative borrowing during the period$4,889 $73,074 
Cumulative repayment during the period10,159 77,195 
Maximum borrowed during the period9,048 11,146 
Weighted average interest for the period7.57 %7.50 %
As of September 30,
20242023
Total availability$— $6,526 
Total outstanding— 5,270 
The following tables summarize the Eclipse Revolver as of and for the years ended September 30, 2024 and 2023 (in $000's):
During the year ended September 30,
20242023
Cumulative borrowing during the period$138,632 $41,545 
Cumulative repayment during the period137,587 46,710 
Maximum borrowed during the period10,700 13,396 
Weighted average interest for the period11.72 %9.80 %
As of September 30,
20242023
Total availability$960 $1,558 
Total outstanding9,276 8,230 
The following tables summarize the PMW Fifth-Third Bank Revolver as of and for the years ended September 30, 2024 and 2023 (in $000's):
During the year ended September 30,
20242023
Cumulative borrowing during the period$72,501 $16,294 
Cumulative repayment during the period73,364 14,258 
Maximum borrowed during the period13,318 13,327 
Weighted average interest for the period8.50 %8.46 %
As of September 30,
20242023
Total availability$1,078 $3,818 
Total outstanding10,112 10,975 
The following tables summarize the Bank Midwest Revolver as of and for the years ended September 30, 2024 and 2023 (in $000's):
During the year ended September 30,
20242023
Cumulative borrowing during the period$32,560 $— 
Cumulative repayment during the period$30,682 $— 
Maximum borrowed during the period$9,778 $— 
Weighted average interest for the period7.70 %— %
As of September 30,
20242023
Total availability$10,423 $— 
Total outstanding$1,878 $—