Debt - 2023 Term Loan Credit Facility - Additional Information (Details) - USD ($)
|
|
|
|
|
|
|
|
|
3 Months Ended |
6 Months Ended |
|
|
|
|
Apr. 13, 2026 |
Jan. 30, 2026 |
Oct. 30, 2025 |
Jul. 25, 2025 |
Feb. 28, 2025 |
Feb. 21, 2025 |
Nov. 12, 2024 |
Mar. 05, 2024 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Dec. 31, 2025 |
Jan. 27, 2025 |
Jul. 31, 2023 |
Feb. 22, 2023 |
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred financing cost |
|
|
|
|
|
|
|
|
$ 1,664,000
|
|
$ 1,664,000
|
|
$ 701,000
|
|
|
|
| Debt issuance costs |
|
|
|
|
|
|
|
|
|
|
1,068,000
|
$ 146,000
|
|
|
|
|
| PropFlow Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in aggregate principal amount |
|
|
|
$ (25,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2023 ABL Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred financing cost |
|
|
|
500,000
|
|
|
|
|
1,000,000
|
|
1,000,000
|
|
|
|
|
|
| Interest expense associated with the amortization |
|
|
|
|
|
|
|
|
100,000
|
|
200,000
|
100,000
|
|
|
|
|
| Interest expense associated with the amortization |
|
|
|
|
|
|
|
|
|
de minimis
|
|
|
|
|
|
|
| Repayment of credit facility |
|
|
|
|
$ 70,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
75,000,000
|
|
$ 75,000,000
|
|
|
|
|
|
| Increase (decrease) in aggregate principal amount |
|
$ (25,000,000)
|
$ (25,000,000)
|
|
|
|
$ (20,000,000)
|
$ (50,000,000)
|
|
|
|
|
|
|
|
|
| Line of credit facility, extended maturity period |
|
|
|
|
|
|
|
|
|
|
The 2023 ABL Credit Agreement maturity date was extended, with the ABL Amendment (defined below), from February 22, 2028 to the earliest of (a) February 26, 2029; (b) the date that is 91 days prior to the maturity date for any portion of the Term Loan Debt (as defined in the ABL Amendment); or (c) any date on which the aggregate Commitments terminate thereunder.
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
12.50%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 7,500,000
|
|
|
|
|
|
| Fixed charge coverage ratio, Minimum |
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
| Fixed charge coverage ratio, maximum |
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
| Line of credit, liquidity threshold |
|
|
|
|
|
|
|
|
|
|
$ 30,000,000
|
|
|
|
|
|
| Divident payment required |
|
|
|
|
|
|
|
|
|
|
7,500,000
|
|
|
|
|
|
| Interest expense, debt term Loan |
|
|
|
|
|
|
|
|
100,000
|
$ 0
|
1,100,000
|
600,000
|
|
|
|
|
| Debt issuance costs |
|
|
|
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, unutilized commitment fees and other fees |
|
|
|
|
|
|
|
|
200,000
|
$ 200,000
|
300,000
|
300,000
|
|
|
|
|
| 2023 ABL Credit Facility | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,500,000
|
| 2023 ABL Credit Facility | Line Of Credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,000,000
|
| First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
$ 125,000,000
|
|
|
|
|
|
| Line of credit facility, extended maturity period |
|
|
|
|
|
|
|
|
|
|
The maturity date of the 2023 ABL Credit Agreement was extended from February 22, 2028 to the earliest of (a) February 26, 2029; (b) the date that is 91 days prior to the maturity date for any portion of the Term Loan Debt (as defined in the ABL Amendment); or (c) any date on which the aggregate Commitments terminate hereunder.
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
12.50%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 12,500,000
|
|
|
|
|
|
| Fixed charge coverage ratio, Minimum |
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
| Fixed charge coverage ratio, maximum |
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
| Line of credit, liquidity threshold |
|
|
|
|
|
|
|
|
|
|
$ 30,000,000
|
|
|
|
|
|
| Divident payment required |
|
|
|
|
|
|
|
|
|
|
7,500,000
|
|
|
|
|
|
| Current Borrowing Capacity |
|
|
|
|
|
|
|
|
125,000,000
|
|
$ 125,000,000
|
|
|
|
|
|
| Initial Term Loan, the DDT Loan and the ADDT Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit incurred on prepayment fees |
|
|
|
|
|
$ 13,300,000
|
|
|
|
|
|
|
|
|
|
|
| Equipment Financing Agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment description |
|
|
|
|
|
|
|
|
|
|
The Company has other indebtedness of $40.2 million of equipment finance notes as of June 30, 2026. There was $0.4 million and $0.8 million interest expense for the three and six months ended June 30, 2026, respectively. There was de minimis and $0.1 million interest expense for the three and six months ended June 30, 2025, respectively. These equipment finance notes have terms ending in April 2026 through December 2032 and certain interest rates ranging from 2.24% to 10.89%.
|
|
|
|
|
|
| Interest expense, debt term Loan |
|
|
|
|
|
|
|
|
400,000
|
|
$ 800,000
|
$ 100
|
|
|
|
|
| Long term debt |
|
|
|
|
|
|
|
|
40,200,000
|
|
$ 40,200,000
|
|
|
|
|
|
| Equipment Financing Agreements | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equipment financing agreement interest rate |
|
|
|
|
|
|
|
|
|
|
2.24%
|
|
|
|
|
|
| Equipment Financing Agreements | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equipment financing agreement interest rate |
|
|
|
|
|
|
|
|
|
|
10.89%
|
|
|
|
|
|
| Second Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 100,000,000
|
|
|
| Third Amendment to the 2023 ABL Credit Agreement | Stonebriar |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount |
|
|
|
|
|
540,000,000
|
|
|
|
|
|
|
|
|
|
|
| Repayment of 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment under credit facility |
$ 75,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest expense and fees |
$ 1,900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Existing Lenders | First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
25,000,000
|
|
$ 25,000,000
|
|
|
|
|
|
| New Lender | First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
25,000,000
|
|
$ 25,000,000
|
|
|
|
|
|
| Atlas Sand Company, LLC | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitment fee percentage |
|
|
|
|
|
|
|
|
|
|
0.375%
|
|
|
|
|
|
| Atlas Sand Company, LLC | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitment fee percentage |
|
|
|
|
|
|
|
|
|
|
0.50%
|
|
|
|
|
|
| Atlas Sand Company, LLC | 2023 ABL Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
125,000,000
|
|
$ 125,000,000
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 12,000,000
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
|
|
124,700,000
|
|
$ 124,700,000
|
|
|
|
|
|
| Atlas Sand Company, LLC | First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 20,000,000
|
|
|
|
|
|
| Fixed charge coverage ratio | 2023 ABL Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 9,000,000
|
|
|
|
|
|
| Fixed charge coverage ratio | First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum availability covenant percent |
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
| Minimum availability covenant |
|
|
|
|
|
|
|
|
|
|
$ 15,000,000
|
|
|
|
|
|
| 2023 Term Loan Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment of credit facility |
|
|
|
|
|
332,400,000
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 100,000,000
|
|
| Maximum borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,000,000
|
|
| Deferred financing fees and debt discount |
|
|
|
|
|
7,700,000
|
|
|
|
|
|
|
|
|
|
|
| 2023 Term Loan Credit Facility | Initial Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
180,000,000
|
|
| Accrued interest |
|
|
|
|
|
$ 1,800,000
|
|
|
|
|
|
|
|
|
|
|
| 2023 Term Loan Credit Facility | Delayed Draw Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000,000
|
|
| 2023 Term Loan Credit Facility | ADDT Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 150,000,000
|
|
| Letter Of Credit | 2023 ABL Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
7,500,000
|
|
7,500,000
|
|
|
|
|
$ 25,000,000
|
| Letters of credit outstanding amount |
|
|
|
|
|
|
|
|
300,000
|
|
300,000
|
|
|
|
|
|
| Letter Of Credit | First Amendment to the 2023 ABL Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum Borrowing capacity |
|
|
|
|
|
|
|
|
$ 7,500,000
|
|
7,500,000
|
|
|
|
|
|
| Borrowings | 2023 ABL Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of credit outstanding amount |
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
| SOFR Loan | 2023 ABL Credit Facility | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Basis Spread on Variable Rate |
|
|
|
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
| Interest rate margin percentage |
|
|
|
|
|
|
|
|
|
|
0.50%
|
|
|
|
|
|
| SOFR Loan | 2023 ABL Credit Facility | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Basis Spread on Variable Rate |
|
|
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
| Interest rate margin percentage |
|
|
|
|
|
|
|
|
|
|
1.00%
|
|
|
|
|
|