v3.26.1
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (34,173) $ (71,907)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation & amortization expense 14,866 5,838
Amortization of debt premium, debt discount and debt issuance costs (4,018) (1,992)
Loss on sale of property, plant and equipment, net 9 30
Gain on investment in sales-type lease (3,275) 0
Loss (gain) on extinguishment of debt (20,352) 70,001
Noncash share-based compensation expense 61,438 0
Paid-in-kind (non-cash) interest 0 75
Change in operating assets and liabilities:    
Accounts receivable (11,216) 3,878
Accounts receivable - related party (13,021) (12)
Inventory 8 5
Prepaid expenses and other current assets (1,592) 8,186
Other noncurrent assets (34) (313)
Accounts payable 159 3,035
Accounts payable - related party 9,240 356
Accrued liabilities 250 450
Current income taxes 182 (191)
Deferred revenue (426) (33)
Operating lease liability (39) (5)
Deferred income taxes (172) 0
Net cash provided by (used in) operating activities (2,166) 17,401
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash consideration paid for acquisitions (64,254) (199,684)
Capital expenditures (1,784) (4,801)
Proceeds from sale of property, plant and equipment, net 2,100 0
Net cash provided by (used in) investing activities (63,938) (204,485)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of Class A shares, net of underwriting discounts and fees 342,302 0
Offering costs (8,152) (39)
Proceeds from term loan 70,000 204,000
Proceeds from revolving credit facility 0 4,750
Debt issuance costs (5,576) (6,580)
Payment on long term debt (258,610) (1,763)
Payment on revolver (7,000) 0
Pre-payment penatly on long term debt (10,254) 0
Pre-payment penalty on revolver (300) 0
Distribution to Predecessor Members (3,574) 0
Net cash provided by (used in) financing activities 118,836 200,368
Net increase in cash, cash equivalents and restricted cash 52,732 13,284
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 9,327 1,062
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 62,059 14,346
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid for interest 14,664 10,700
Cash paid for taxes 212 337
SUPPLEMENTAL NON-CASH OPERATING, INVESTING, AND FINANCING ACTIVITIES    
Operating lease, rightofuse assets associated liability 1,533 578
Change in accounts payable related to capital expenditures (220) (1,470)
Change in accounts payable and accrued liabilities related to deferred offering costs 1,086 (76)
Equity classified warrants 0 18,416
OpCo units issued for acquisitions 1,444,028 0
Non-cash acquisition costs (8,000) 0
Non-cash distribution [1] $ (22,017) $ 0
[1] Refer to Note 1 - The Company - Hydrosource Distribution for additional information.