| Summary of Reconciliation of the Company's Reportable Segments' Net Income (Loss) from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2026 |
|
|
|
RNG |
|
|
REG |
|
|
Total |
|
Operating segment revenue |
|
$ |
40,936 |
|
|
$ |
4,505 |
|
|
$ |
45,441 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other revenue |
|
|
|
|
|
|
|
|
8,579 |
|
Total consolidated revenue |
|
|
|
|
|
|
|
$ |
54,020 |
|
|
|
|
|
|
|
|
|
|
|
Less (1) |
|
|
|
|
|
|
|
|
|
Payroll and related expenses |
|
|
2,406 |
|
|
|
1,486 |
|
|
|
3,892 |
|
Wellfield operating and maintenance |
|
|
2,217 |
|
|
|
520 |
|
|
|
2,737 |
|
Plant expense |
|
|
653 |
|
|
|
346 |
|
|
|
999 |
|
Waste disposal |
|
|
688 |
|
|
|
40 |
|
|
|
728 |
|
Preventative maintenance |
|
|
4,192 |
|
|
|
1,441 |
|
|
|
5,633 |
|
Breakdown expenses |
|
|
615 |
|
|
|
97 |
|
|
|
712 |
|
Utility expense |
|
|
3,802 |
|
|
|
131 |
|
|
|
3,933 |
|
Royalties, transportation, gathering and production fuel |
|
|
8,293 |
|
|
|
521 |
|
|
|
8,814 |
|
Depreciation, depletion and amortization |
|
|
6,992 |
|
|
|
844 |
|
|
|
7,836 |
|
Impairment |
|
|
439 |
|
|
|
211 |
|
|
|
650 |
|
Other operating expenses (2) |
|
|
995 |
|
|
|
1,001 |
|
|
|
1,996 |
|
Operating segment expenses |
|
$ |
31,292 |
|
|
$ |
6,638 |
|
|
$ |
37,930 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating expenses (3) |
|
|
|
|
|
|
|
|
16,165 |
|
Total consolidated operating expenses |
|
|
|
|
|
|
|
$ |
54,095 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) |
|
$ |
9,644 |
|
|
$ |
(2,133 |
) |
|
$ |
7,511 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating loss |
|
|
|
|
|
|
|
|
(7,586 |
) |
Total consolidated operating loss |
|
|
|
|
|
|
|
$ |
(75 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment other expenses |
|
$ |
1 |
|
|
$ |
12 |
|
|
$ |
13 |
|
Corporate and other income (4) |
|
|
|
|
|
|
|
|
(2,304 |
) |
Total consolidated other income |
|
|
|
|
|
|
|
$ |
(2,291 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) before income taxes |
|
$ |
9,643 |
|
|
$ |
(2,145 |
) |
|
$ |
7,498 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other loss before income taxes |
|
|
|
|
|
|
|
|
(5,282 |
) |
Total consolidated income before income taxes |
|
|
|
|
|
|
|
$ |
2,216 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment assets |
|
$ |
188,154 |
|
|
$ |
244,715 |
|
|
$ |
432,869 |
|
Corporate and other assets |
|
|
|
|
|
|
|
|
37,837 |
|
Total consolidated assets |
|
|
|
|
|
|
|
$ |
470,706 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment capital expenditures |
|
$ |
2,221 |
|
|
$ |
22,398 |
|
|
$ |
24,619 |
|
Corporate and other capital expenditures |
|
|
|
|
|
|
|
|
74 |
|
Total consolidated capital expenditures |
|
|
|
|
|
|
|
$ |
24,693 |
|
(1) Significant expenses regularly reviewed by the CODM. (2) The majority of other operating expenses for RNG and REG are consumables, rent, environmental compliance and general and administrative expenses. (3) The majority of operating expenses for Corporate and other are payroll and related expenses of $4,488, insurance of $1,107 and professional and IT fees of $1,274. (4) The majority of other expense (income) for Corporate and other are interest expense of $1,531 and income from equity investment of ($3,772).
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RNG |
|
|
REG |
|
|
Total |
|
Operating segment revenue |
|
$ |
40,829 |
|
|
$ |
4,298 |
|
|
$ |
45,127 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other revenue |
|
|
|
|
|
|
|
|
- |
|
Total consolidated revenue |
|
|
|
|
|
|
|
$ |
45,127 |
|
|
|
|
|
|
|
|
|
|
|
Less (1) |
|
|
|
|
|
|
|
|
|
Payroll and related expenses |
|
|
2,451 |
|
|
|
675 |
|
|
|
3,126 |
|
Wellfield operating and maintenance |
|
|
1,762 |
|
|
|
853 |
|
|
|
2,615 |
|
Plant expense |
|
|
710 |
|
|
|
376 |
|
|
|
1,086 |
|
Waste disposal |
|
|
584 |
|
|
|
27 |
|
|
|
611 |
|
Preventative maintenance |
|
|
5,734 |
|
|
|
1,913 |
|
|
|
7,647 |
|
Breakdown expenses |
|
|
547 |
|
|
|
343 |
|
|
|
890 |
|
Utility expense |
|
|
3,934 |
|
|
|
80 |
|
|
|
4,014 |
|
Royalties, transportation, gathering and production fuel |
|
|
8,668 |
|
|
|
500 |
|
|
|
9,168 |
|
Depreciation, depletion and amortization |
|
|
5,631 |
|
|
|
1,328 |
|
|
|
6,959 |
|
Impairment |
|
|
347 |
|
|
|
30 |
|
|
|
377 |
|
Other operating expenses (2) |
|
|
1,233 |
|
|
|
521 |
|
|
|
1,754 |
|
Operating segment expenses |
|
$ |
31,601 |
|
|
$ |
6,646 |
|
|
$ |
38,247 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating expenses (3) |
|
|
|
|
|
|
|
|
9,235 |
|
Total consolidated operating expenses |
|
|
|
|
|
|
|
$ |
47,482 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) |
|
$ |
9,228 |
|
|
$ |
(2,348 |
) |
|
$ |
6,880 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating loss |
|
|
|
|
|
|
|
|
(9,235 |
) |
Total consolidated operating loss |
|
|
|
|
|
|
|
$ |
(2,355 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment other expenses |
|
$ |
1 |
|
|
$ |
29 |
|
|
$ |
30 |
|
Corporate and other expense (4) |
|
|
|
|
|
|
|
|
1,226 |
|
Total consolidated other loss |
|
|
|
|
|
|
|
$ |
1,256 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) before income taxes |
|
$ |
9,227 |
|
|
$ |
(2,377 |
) |
|
$ |
6,850 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other loss before income taxes |
|
|
|
|
|
|
|
|
(10,461 |
) |
Total consolidated loss before income taxes |
|
|
|
|
|
|
|
$ |
(3,611 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment assets |
|
$ |
203,615 |
|
|
$ |
135,809 |
|
|
$ |
339,424 |
|
Corporate and other assets |
|
|
|
|
|
|
|
|
43,068 |
|
Total consolidated assets |
|
|
|
|
|
|
|
$ |
382,492 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment capital expenditures |
|
$ |
10,362 |
|
|
$ |
23,166 |
|
|
$ |
33,528 |
|
Corporate and other capital expenditures |
|
|
|
|
|
|
|
|
138 |
|
Total consolidated capital expenditures |
|
|
|
|
|
|
|
$ |
33,666 |
|
(1) Significant expenses regularly reviewed by the CODM. (2) The majority of other operating expenses for RNG and REG are consumables, rent, environmental compliance and general and administrative expenses. (3) The majority of operating expenses for Corporate and other are payroll and related expenses of $6,296, insurance of $1,186 and professional and IT fees of $977. (4) The majority of other expense for Corporate and other is interest expense of $1,216.
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2026 |
|
|
|
RNG |
|
|
REG |
|
|
Total |
|
Operating segment revenue |
|
$ |
79,010 |
|
|
$ |
8,621 |
|
|
$ |
87,632 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other revenue |
|
|
|
|
|
|
|
|
12,816 |
|
Total consolidated revenue |
|
|
|
|
|
|
|
$ |
100,447 |
|
|
|
|
|
|
|
|
|
|
|
Less (1) |
|
|
|
|
|
|
|
|
|
Payroll and related expenses |
|
|
4,778 |
|
|
|
2,797 |
|
|
|
7,575 |
|
Wellfield operating and maintenance |
|
|
4,137 |
|
|
|
1,089 |
|
|
|
5,226 |
|
Plant expense |
|
|
1,215 |
|
|
|
621 |
|
|
|
1,836 |
|
Waste disposal |
|
|
1,198 |
|
|
|
100 |
|
|
|
1,298 |
|
Preventative maintenance |
|
|
7,886 |
|
|
|
2,446 |
|
|
|
10,332 |
|
Breakdown expenses |
|
|
898 |
|
|
|
345 |
|
|
|
1,243 |
|
Utility expense |
|
|
8,200 |
|
|
|
277 |
|
|
|
8,477 |
|
Royalties, transportation, gathering and production fuel |
|
|
15,875 |
|
|
|
976 |
|
|
|
16,851 |
|
Depreciation, depletion and amortization |
|
|
14,081 |
|
|
|
2,057 |
|
|
|
16,138 |
|
Impairment |
|
|
748 |
|
|
|
345 |
|
|
|
1,093 |
|
Other operating expenses (2) |
|
|
1,609 |
|
|
|
1,871 |
|
|
|
3,480 |
|
Operating segment expenses |
|
$ |
60,625 |
|
|
$ |
12,924 |
|
|
$ |
73,549 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating expenses (3) |
|
|
|
|
|
|
|
|
28,573 |
|
Total consolidated operating expenses |
|
|
|
|
|
|
|
$ |
102,122 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) |
|
$ |
18,385 |
|
|
$ |
(4,303 |
) |
|
$ |
14,082 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating loss |
|
|
|
|
|
|
|
|
(15,757 |
) |
Total consolidated operating loss |
|
|
|
|
|
|
|
$ |
(1,675 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment other (income) expenses |
|
$ |
(2 |
) |
|
$ |
26 |
|
|
$ |
24 |
|
Corporate and other income (4) |
|
|
|
|
|
|
|
|
(3,622 |
) |
Total consolidated other income |
|
|
|
|
|
|
|
$ |
(3,598 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) before income taxes |
|
$ |
18,387 |
|
|
$ |
(4,329 |
) |
|
$ |
14,058 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other loss before income taxes |
|
|
|
|
|
|
|
|
(12,135 |
) |
Total consolidated income before income taxes |
|
|
|
|
|
|
|
$ |
1,923 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment assets |
|
$ |
188,154 |
|
|
$ |
244,715 |
|
|
$ |
432,869 |
|
Corporate and other assets |
|
|
|
|
|
|
|
|
37,837 |
|
Total consolidated assets |
|
|
|
|
|
|
|
$ |
470,706 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment capital expenditures |
|
$ |
4,790 |
|
|
$ |
50,647 |
|
|
$ |
55,437 |
|
Corporate and other capital expenditures |
|
|
|
|
|
|
|
|
123 |
|
Total consolidated capital expenditures |
|
|
|
|
|
|
|
$ |
55,560 |
|
(1) Significant expenses regularly reviewed by the CODM. (2) The majority of other operating expenses for RNG and REG are consumables, rent, environmental compliance and general and administrative expenses. (3) The majority of operating expenses for Corporate and other are payroll and related expenses of $8,938, insurance of $2,177 and professional and IT fees of $2,991. (4) The majority of other expense (income) for Corporate and other is interest expense of $2,866 and income from equity investment of ($7,092).
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2025 |
|
|
|
RNG |
|
|
REG |
|
|
Total |
|
Operating segment revenue |
|
$ |
79,280 |
|
|
$ |
8,450 |
|
|
$ |
87,730 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other revenue |
|
|
|
|
|
|
|
|
- |
|
Total consolidated revenue |
|
|
|
|
|
|
|
$ |
87,730 |
|
|
|
|
|
|
|
|
|
|
|
Less (1) |
|
|
|
|
|
|
|
|
|
Payroll and related expenses |
|
|
4,861 |
|
|
|
1,358 |
|
|
|
6,219 |
|
Wellfield operating and maintenance |
|
|
3,416 |
|
|
|
1,569 |
|
|
|
4,985 |
|
Plant expense |
|
|
1,329 |
|
|
|
702 |
|
|
|
2,031 |
|
Waste disposal |
|
|
1,153 |
|
|
|
41 |
|
|
|
1,194 |
|
Preventative maintenance |
|
|
9,284 |
|
|
|
2,521 |
|
|
|
11,805 |
|
Breakdown expenses |
|
|
992 |
|
|
|
791 |
|
|
|
1,783 |
|
Utility expense |
|
|
7,860 |
|
|
|
194 |
|
|
|
8,054 |
|
Royalties, transportation, gathering and production fuel |
|
|
15,783 |
|
|
|
956 |
|
|
|
16,739 |
|
Depreciation, depletion and amortization |
|
|
10,531 |
|
|
|
2,639 |
|
|
|
13,170 |
|
Impairment |
|
|
2,340 |
|
|
|
84 |
|
|
|
2,424 |
|
Other operating expenses (2) |
|
|
2,134 |
|
|
|
964 |
|
|
|
3,098 |
|
Operating segment expenses |
|
$ |
59,683 |
|
|
$ |
11,819 |
|
|
$ |
71,502 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating expenses (3) |
|
|
|
|
|
|
|
|
18,174 |
|
Total consolidated operating expenses |
|
|
|
|
|
|
|
$ |
89,676 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) |
|
$ |
19,597 |
|
|
$ |
(3,369 |
) |
|
$ |
16,228 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other operating loss |
|
|
|
|
|
|
|
|
(18,174 |
) |
Total consolidated operating loss |
|
|
|
|
|
|
|
$ |
(1,946 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment other expenses |
|
$ |
9 |
|
|
$ |
37 |
|
|
$ |
46 |
|
Corporate and other expenses (4) |
|
|
|
|
|
|
|
|
2,400 |
|
Total consolidated other expenses |
|
|
|
|
|
|
|
$ |
2,446 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment income (loss) before income taxes |
|
$ |
19,588 |
|
|
$ |
(3,406 |
) |
|
$ |
16,182 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and other loss before income taxes |
|
|
|
|
|
|
|
|
(20,574 |
) |
Total consolidated loss before income taxes |
|
|
|
|
|
|
|
$ |
(4,392 |
) |
|
|
|
|
|
|
|
|
|
|
Operating segment assets |
|
$ |
203,615 |
|
|
$ |
135,809 |
|
|
$ |
339,424 |
|
Corporate and other assets |
|
|
|
|
|
|
|
|
43,068 |
|
Total consolidated assets |
|
|
|
|
|
|
|
$ |
382,492 |
|
|
|
|
|
|
|
|
|
|
|
Operating segment capital expenditures |
|
$ |
17,930 |
|
|
$ |
27,149 |
|
|
$ |
45,079 |
|
Corporate and other capital expenditures |
|
|
|
|
|
|
|
|
219 |
|
Total consolidated capital expenditures |
|
|
|
|
|
|
|
$ |
45,298 |
|
(1) Significant expenses regularly reviewed by the CODM. (2) The majority of other operating expenses for RNG and REG are consumables, rent, environmental compliance and general and administrative expenses. (3) The majority of operating expenses for Corporate and other are payroll and related expenses of $11,454, insurance of $2,517 and professional and IT fees of $2,337. (4) The majority of other expense for Corporate and other is interest expense of $2,459.
|