Long Term Debt - Additional Information (Details)
|
|
|
|
|
|
|
3 Months Ended |
6 Months Ended |
|
|
|
|
Jun. 03, 2026
USD ($)
|
May 04, 2026
USD ($)
Request
|
Apr. 01, 2026
USD ($)
|
Apr. 14, 2025
USD ($)
shares
|
Feb. 28, 2025
USD ($)
|
Apr. 04, 2024
USD ($)
shares
|
Jun. 30, 2026
USD ($)
|
Jun. 30, 2025
USD ($)
|
Jun. 30, 2026
USD ($)
|
Jun. 30, 2025
USD ($)
|
Jun. 08, 2026 |
Dec. 31, 2025
USD ($)
|
Apr. 13, 2025
shares
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt discount and debt issuance costs |
|
|
|
|
|
|
|
|
|
|
|
$ (35,057,000)
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
294,629,000
|
|
| Number of warrants outstanding | shares |
|
|
|
900
|
|
|
|
|
|
|
|
|
1,001
|
| Loss (gain) on extinguishment of debt |
|
|
|
|
|
|
$ (20,352,000)
|
$ 70,001,000
|
$ (20,352,000)
|
$ 70,001,000
|
|
|
|
| Unamortized discounts and deferred financing costs |
|
|
|
|
|
|
2,800,000
|
|
2,800,000
|
|
|
|
|
| Fair value of new debt, plus fees paid to lenders |
|
|
|
|
|
|
5,600,000
|
|
5,600,000
|
|
|
|
|
| Incremental value transferred to warrant holders |
|
|
|
|
|
|
17,600,000
|
|
17,600,000
|
|
|
|
|
| Premium associated with debt |
|
|
|
|
|
|
44,100,000
|
|
44,100,000
|
|
|
|
|
| Interest expense related to long-term debt |
|
|
|
|
|
|
5,100,000
|
6,100,000
|
|
|
|
|
|
| Coupon interest expense |
|
|
|
|
|
|
6,600,000
|
8,200,000
|
14,900,000
|
10,700,000
|
|
|
|
| Debt (premiums) discounts and issuance costs |
|
|
|
|
|
|
$ (1,500,000)
|
$ (2,100,000)
|
(4,018,000)
|
$ (1,992,000)
|
|
|
|
| Embedded derivatives fair value |
|
|
|
|
|
|
|
|
|
|
|
0
|
|
| Embedded derivative liability |
|
|
|
|
|
|
|
|
|
|
|
0
|
|
| Level 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
$ 330,000,000
|
|
| April 2024 Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss (gain) on extinguishment of debt |
|
|
|
|
|
|
|
|
$ 70,000,000
|
|
|
|
|
| April 2025 Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants allocated value |
|
|
|
$ 800,000
|
|
|
|
|
|
|
|
|
|
| Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective interest rate |
|
|
|
|
|
|
8.20%
|
|
8.20%
|
|
|
|
|
| Average interest rate |
|
|
|
|
|
|
|
|
|
|
|
12.40%
|
|
| Available borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
| Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash payment of debt |
$ 269,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment of outstanding principal |
258,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of prepayment premium |
10,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of accrued interest and fees |
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt |
289,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss (gain) on extinguishment of debt |
(20,300,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reacquisition price |
268,700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Premium associated with debt |
30,900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense related to long-term debt |
$ 400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| EagleRock Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum borrowing capacity |
|
$ 200,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Letter of credit sublimit |
|
10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum amount of increase that can be requested |
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Credit facility maturity date |
|
Jun. 08, 2031
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum number of request for increment | Request |
|
4
|
|
|
|
|
|
|
|
|
|
|
|
| Available borrowing capacity |
|
|
|
|
|
|
$ 200,000,000
|
|
$ 200,000,000
|
|
|
|
|
| EagleRock Credit Facility | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest coverage ratio |
|
2.75
|
|
|
|
|
|
|
|
|
|
|
|
| EagleRock Credit Facility | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional borrowing capacity |
|
$ 100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Net total leverage ratio |
|
3.5
|
|
|
|
|
|
|
|
|
4
|
|
|
| EagleRock Credit Facility | Secured Overnight Financing Rate | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
2.25%
|
|
|
|
|
|
|
|
|
|
|
|
| Commitment fee percentage |
|
0.375%
|
|
|
|
|
|
|
|
|
|
|
|
| EagleRock Credit Facility | Secured Overnight Financing Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
3.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Commitment fee percentage |
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
| Term Loan | Intrepid Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing agreement amount |
|
|
$ 70,000,000
|
|
|
|
|
|
|
|
|
|
|
| Debt discount and debt issuance costs |
|
|
2,400,000
|
|
|
|
|
|
|
|
|
|
|
| Additional debt issuance costs |
|
|
2,100,000
|
|
|
|
|
|
|
|
|
|
|
| Transaction costs of acquisition |
|
|
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
| Maturity date of debt |
|
|
Dec. 31, 2027
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
1.25%
|
|
|
|
|
|
|
|
|
|
|
| Term Loan | Intrepid Acquisition | Secured Overnight Financing Rate | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
|
|
|
|
8.25%
|
|
|
|
|
|
|
|
| Term Loan | Intrepid Acquisition | Secured Overnight Financing Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
|
|
|
|
8.75%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing agreement term |
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | June 30, 2025 Through March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
0.3125%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | June 30, 2026 Through March 31, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
0.625%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | June 30, 2027 Through March 31, 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
0.9375%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | June 30, 2028 Through Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
1.25%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Year 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Year 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
4.00%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Year 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Year 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | After Year 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | April 2024 Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants term |
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | April 2024 Warrants | September 30, 2024 Through June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
1.25%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | April 2024 Warrants | September 30, 2025 Through June 30, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | April 2024 Warrants | September 30, 2027 Through Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
3.75%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum borrowing capacity |
|
|
|
|
$ 7,500,000
|
$ 5,000,000
|
|
|
|
|
|
|
|
| Maturity date of debt |
|
|
|
|
|
Apr. 04, 2029
|
|
|
|
|
|
|
|
| Commitment fee percentage |
|
|
|
|
|
0.50%
|
|
|
|
|
|
|
|
| Debt instrument redemption description |
|
|
|
|
|
|
|
|
Principal amounts borrowed under the Predecessor Credit Facility may be repaid early with prepayment penalties varying by year, beginning at 3% and stepping down annually to 1% in the fifth year of the Predecessor Credit Facility. Any principal amounts outstanding on the maturity date, April 4, 2029, become due and payable on such date.
|
|
|
|
|
| Prepayment penalties percentage |
|
|
|
|
|
3.00%
|
|
|
|
|
|
|
|
| Prepayment penalties stepping down annually percentage |
|
|
|
|
|
1.00%
|
|
|
|
|
|
|
|
| Financing costs incurred |
|
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Revolving Credit Facility | April 2024 Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable for number of common units | shares |
|
|
|
|
|
1,001
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Revolving Credit Facility | Secured Overnight Financing Rate | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Revolving Credit Facility | Secured Overnight Financing Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument variable interest rate |
|
|
|
|
|
8.50%
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing agreement amount |
|
|
|
|
|
$ 72,000,000
|
|
|
|
|
|
|
|
| Maturity date of debt |
|
|
|
|
|
Apr. 04, 2029
|
|
|
|
|
|
|
|
| Subsidiaries of Predecessor | Second Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing agreement amount |
|
|
|
$ 204,000,000
|
|
|
|
|
|
|
|
|
|
| Maturity date of debt |
|
|
|
Apr. 04, 2029
|
|
|
|
|
|
|
|
|
|