| Schedule of Segment Reporting Information |
The following tables provide information about the Company’s reportable segments (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Rockies | | Permian | | Mid-Con | | Piceance | | | | | | | | Three Months Ended June 30, 2026 | | | | | | | | | | | | | | Revenues: (1) | | | | | | | | | | | | | | Gathering services and related fees | $ | 15,583 | | | $ | — | | | $ | 34,057 | | | $ | 13,060 | | | | | | | | | Natural gas, NGLs and condensate sales | 79,716 | | | — | | | 3,950 | | | 450 | | | | | | | | Other revenues | 4,588 | | | 947 | | | 1,480 | | | 1,182 | | | | | | | | Total revenues | $ | 99,887 | | | $ | 947 | | | $ | 39,487 | | | $ | 14,692 | | | | | | | | Less: | | | | | | | | | | | | | | Cost of natural gas and NGLs (excludes deductions for gathering, processing and other fees) | $ | 64,686 | | | $ | — | | | $ | — | | | $ | — | | | | | | | | Cost of natural gas and NGLs (amounts withheld from customers for the Company’s gathering, processing and other fees) | (15,594) | | | — | | | — | | | — | | | | | | | | Employee costs | 5,308 | | | — | | | 2,462 | | | 1,620 | | | | | | | | Materials, parts and other operating expenses | 6,102 | | | — | | | 4,683 | | | 1,573 | | | | | | | | Indirect and passthrough (3) | 6,056 | | | — | | | 10,221 | | | 2,258 | | | | | | | | Other segment items (2) | 2,970 | | | (8,417) | | | 760 | | | 579 | | | | | | | | Segment Adjusted EBITDA | $ | 30,359 | | | $ | 9,364 | | | $ | 21,361 | | | $ | 8,662 | | | | | | | | | | | | | | | | | | | | | | | Rockies | | Permian | | Mid-Con | | Piceance | | | | | | | | Six Months Ended June 30, 2026 | | Revenues: (1) | | | | | | | | | | | | | | Gathering services and related fees | $ | 30,301 | | | $ | — | | | $ | 65,642 | | | $ | 26,327 | | | | | | | | | Natural gas, NGLs and condensate sales | 149,497 | | | — | | | 7,245 | | | 1,025 | | | | | | | | Other revenues | 6,192 | | | 1,894 | | | 3,710 | | | 2,322 | | | | | | | | Total revenues | $ | 185,990 | | | $ | 1,894 | | | $ | 76,597 | | | $ | 29,674 | | | | | | | | Less: | | | | | | | | | | | | | | | Cost of natural gas and NGLs (excludes deductions for gathering, processing, and other fees) | $ | 119,537 | | | $ | — | | | $ | — | | | $ | — | | | | | | | | Cost of natural gas and NGLs (amounts withheld from customers for the Company’s gathering, processing and other fees) | (31,073) | | | — | | | — | | | — | | | | | | | | Employee costs | 10,780 | | | — | | | 5,209 | | | 3,202 | | | | | | | | | Materials, parts, and other operating expenses | 11,585 | | | — | | | 8,839 | | | 2,650 | | | | | | | | Indirect and passthrough (3) | 11,964 | | | — | | | 20,360 | | | 4,439 | | | | | | | | Other segment items (2) | 6,463 | | | (16,200) | | | 1,501 | | | 1,151 | | | | | | | | Segment Adjusted EBITDA | $ | 56,734 | | | $ | 18,094 | | | $ | 40,688 | | | $ | 18,232 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Rockies | | Permian | | Mid-Con | | Piceance | | | | | | | | Three Months Ended June 30, 2025 | | | | | | | | | | | | | | Revenues: (1) | | | | | | | | | | | | | | | Gathering services and related fees | $ | 16,303 | | | $ | — | | | $ | 32,245 | | | $ | 15,634 | | | | | | | | | Natural gas, NGLs and condensate sales | 58,774 | | | — | | | 6,939 | | | 632 | | | | | | | | | Other revenues | 5,242 | | | 911 | | | 2,239 | | | 1,298 | | | | | | | | Total revenues | $ | 80,319 | | | $ | 911 | | | $ | 41,423 | | | $ | 17,564 | | | | | | | | | Less: | | | | | | | | | | | | | | | Cost of natural gas and NGLs (excludes deductions for gathering, processing and other fees) | $ | 49,842 | | | $ | — | | | $ | 95 | | | $ | 250 | | | | | | | | | Cost of natural gas and NGLs (amounts withheld from customers for the Company’s gathering, processing and other fees) | (14,272) | | | — | | | — | | | — | | | | | | | | | Employee costs | 5,220 | | | — | | | 2,379 | | | 1,541 | | | | | | | | | Materials, parts and other operating expenses | 5,726 | | | — | | | 3,021 | | | 2,325 | | | | | | | | Indirect and passthrough (3) | 6,155 | | | — | | | 10,367 | | | 2,858 | | | | | | | | Other segment items (2) | 2,413 | | | (7,389) | | | 661 | | | 116 | | | | | | | | | Segment Adjusted EBITDA | $ | 25,235 | | | $ | 8,300 | | | $ | 24,900 | | | $ | 10,474 | | | | | | | | | | | | | | | | | | | | | | | Rockies | | Permian | | Mid-Con | | Piceance | | | | | | | | Six Months Ended June 30, 2025 | | | | | | | | | | | | | | Revenues: (1) | | | | | | | | | | | | | | | Gathering services and related fees | $ | 32,348 | | | $ | — | | | $ | 64,622 | | | $ | 31,377 | | | | | | | | | Natural gas, NGLs and condensate sales | 113,598 | | | — | | | 10,536 | | | 1,538 | | | | | | | | | Other revenues | 10,160 | | | 1,821 | | | 4,432 | | | 2,482 | | | | | | | | Total revenues | $ | 156,106 | | | $ | 1,821 | | | $ | 79,590 | | | $ | 35,397 | | | | | | | | | Less: | | | | | | | | | | | | | | | Cost of natural gas and NGLs (excludes deductions for gathering, processing, and other fees) | $ | 98,264 | | | $ | — | | | $ | 95 | | | $ | 542 | | | | | | | | | Cost of natural gas and NGLs (amounts withheld from customers for the Company’s gathering, processing and other fees) | (27,552) | | | — | | | — | | | — | | | | | | | | | Employee costs | 9,429 | | | — | | | 4,884 | | | 3,121 | | | | | | | | | Materials, parts, and other operating expenses | 10,212 | | | — | | | 5,925 | | | 4,130 | | | | | | | | Indirect and passthrough (3) | 10,370 | | | — | | | 20,232 | | | 5,154 | | | | | | | | Other segment items (2) | 5,279 | | | (14,749) | | | 1,097 | | | 190 | | | | | | | | | Segment Adjusted EBITDA | $ | 50,104 | | | $ | 16,570 | | | $ | 47,357 | | | $ | 22,260 | | | | | | | |
(1) The Company’s revenues are attributable solely to external customers located within the U.S. (2) For the three and six months ended June 30, 2026 and 2025, other segment items consist primarily of the following: •Rockies - includes general and administrative expenses, operations and maintenance expenses and adjustments related to capital reimbursement activity; •Permian - includes general and administrative expenses and the Company’s proportional adjusted EBITDA from its equity method investment in Double E; •Piceance - includes general and administrative expenses, operations and maintenance expenses and adjustments related to capital reimbursement activity; •Mid-Con - includes general and administrative expenses, operations and maintenance expenses, adjustments related to capital reimbursement activity, the amortization expense associated with the Company’s favorable and unfavorable gas gathering contracts. (3) Indirect and passthrough consist primarily of electricity expense incurred by the Company of which a portion is passed through to its customers. Depreciation and amortization, including the amortization expense associated with the Company’s favorable and unfavorable gas gathering contracts as reported in other revenues, by reportable segment follow: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | (In thousands) | | Depreciation and amortization: | | | | | | | | | Rockies | $ | 10,886 | | | $ | 10,711 | | | $ | 21,643 | | | $ | 20,464 | | | Permian | — | | | — | | | — | | | — | | Mid-Con (1) | 8,996 | | | 8,634 | | | 17,978 | | | 16,692 | | | Piceance | 6,850 | | | 10,547 | | | 13,726 | | | 21,097 | | Total reportable segment depreciation and amortization | 26,732 | | | 29,892 | | | 53,347 | | | 58,253 | | | Corporate and Other | 353 | | | 397 | | | 681 | | | 788 | | Total depreciation and amortization | $ | 27,085 | | | $ | 30,289 | | | $ | 54,028 | | | $ | 59,041 | |
(1) Includes the amortization expense associated with the Company’s favorable and unfavorable gas gathering contracts as reported in Other revenues. Cash paid for capital expenditures by reportable segment follow: | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | | 2026 | | 2025 | | 2026 | | 2025 | | | | | (In thousands) | | | | | Cash paid for capital expenditures: | | | | | | | | | | | | Rockies | $ | 17,013 | | | $ | 10,848 | | | $ | 27,989 | | | $ | 22,321 | | | | | | | | | | | | | | | | Mid-Con | 6,807 | | | 14,504 | | | 14,127 | | | 21,726 | | | | | | Piceance | 524 | | | 110 | | | 763 | | | 1,200 | | | | | Total reportable segment capital expenditures | 24,344 | | | 25,462 | | | 42,879 | | | 45,247 | | | | | | Corporate and Other | 649 | | | 928 | | | 1,391 | | | 1,749 | | | | | Total cash paid for capital expenditures | $ | 24,993 | | | $ | 26,390 | | | $ | 44,270 | | | $ | 46,996 | | | | |
|
| Schedule of Reconciliation of Net Income to Adjusted EBITDA |
A reconciliation of total of reportable segments’ measure of profit to income or loss before income taxes and income from equity method investees follow: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | (In thousands) | | Reconciliation of segment adjusted EBITDA to income (loss) before income taxes: | | | | | | | | | Total segment adjusted EBITDA | $ | 69,746 | | | $ | 68,909 | | | $ | 133,748 | | | $ | 136,291 | | | Less: | | | | | | | | Corporate and Other expense (1) | 7,420 | | | 13,774 | | | 18,375 | | | 16,971 | | | Income from equity method investees | (5,832) | | | (4,802) | | | (11,069) | | | (9,642) | | | Interest expense | 27,403 | | | 23,864 | | | 52,416 | | | 46,401 | | Depreciation and amortization (2) | 27,085 | | | 30,289 | | | 54,028 | | | 59,041 | | | Proportional adjusted EBITDA for equity method investees | 8,465 | | | 7,444 | | | 16,336 | | | 14,848 | | Adjustments related to capital reimbursement activity (3) | (2,830) | | | (1,930) | | | (5,655) | | | (3,876) | | | Equity compensation | 2,298 | | | 2,362 | | | 5,334 | | | 4,737 | | | Gain (loss) on asset sales, net | (26) | | | — | | | 3 | | | — | | | Loss on sale of business | — | | | — | | | — | | | 43 | | | | | | | | | | | Long-lived asset impairment | — | | | 71 | | | — | | | 71 | | | Transaction costs and other | 130 | | | 2,817 | | | 2,515 | | | 7,747 | | | | | | | | | | | Income (loss) before income taxes | $ | 5,633 | | | $ | (4,980) | | | $ | 1,465 | | | $ | (50) | |
(1)Corporate includes results that are not specifically attributable to a reportable segment or that have not been allocated to the Company’s reportable segments, including certain general and administrative expense items, transaction costs, acquisition integration costs, and interest expense. For the three and six months ended June 30, 2026, other expense consisted primarily of a gain on the fair value of interest rate swaps offset by a loss on the fair value remeasurement of the Tall Oak earn-out. For the three and six months ended June 30, 2025, other expense consisted primarily of a gain on the fair value remeasurement of the Tall Oak earn-out. (2)Includes the amortization expense associated with the Company’s favorable gas gathering contracts as reported in other revenues. (3)Contributions in aid of construction are recognized over the remaining term of the respective contract. The Company includes adjustments related to capital reimbursement activity in its calculation of segment adjusted EBITDA to account for revenue recognized from contributions in aid of construction.
|