v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Cash flows from operating activities:      
Net income (loss) $ 5 $ (464)  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 8,373 6,264  
Benefit for deferred income taxes (380) (333)  
Loss on extinguishment of debt 944 0  
Stock-based compensation 635 1,274  
Derivative mark-to-market adjustments and settlements 220 214  
Net (gain) loss on sale or disposal of assets (13) 15  
Decrease in earn-out liability 0 (425)  
Accretion of asset retirement obligations 127 118 $ 485
Amortization of debt issuance costs 142 97  
Impairment loss 443 2,047  
Non-cash expense - RINs from equity method investment 3,370 0  
Income from equity method investment (3,320) 0 (1,485)
Accounts receivable 3,941 (319)  
Royalty offset long term receivable (2,132) (739)  
Income tax receivable 80 (215)  
Critical spare inventory (131) (303)  
Accounts payable and Accrued liabilities 3,916 2,213  
Other (374) (304)  
Net cash provided by operating activities 15,846 9,140  
Cash flows from investing activities:      
Capital expenditures (30,867) (11,632)  
Proceeds from sale of assets 33 0  
Net cash used in investing activities (30,834) (11,632)  
Cash flows from financing activities:      
Repayments of long-term debt (44,000) (3,000)  
Repayments of revolver (105,000) 0  
Borrowings of revolver 20,000 0  
Borrowings of long-term debt 155,000 0  
Debt extinguishment costs (944) 0  
Debt issuance costs (5,560) 0  
Finance lease payments (18) (18)  
Net cash provided (used) in financing activities 19,478 (3,018)  
Net increase (decrease) in cash and cash equivalents and restricted cash 4,490 (5,510)  
Cash and cash equivalents and restricted cash at beginning of period 24,190 46,004 46,004
Cash and cash equivalents and restricted cash at end of period 28,680 40,494 24,190
Reconciliation of cash, cash equivalents, and restricted cash at end of period:      
Cash and cash equivalents 25,947 40,111 23,752
Restricted cash and cash equivalents - current 8 8 8
Restricted cash and cash equivalents - non-current 2,725 375 430
Reconciliation of cash, cash equivalents, and restricted cash at end of year 28,680 40,494 24,190
Supplemental cash flow information:      
Cash paid for interest, net of $1,579 and $0 capitalized, respectively 1,853 1,055  
Cash paid for income taxes 2 319  
Accrual for purchase of property, plant and equipment included in accounts payable and accrued liabilities 19,562 8,534  
Non-cash RIN distribution from equity method investment $ 3,370 $ 0 $ 1,661