XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Class A [Member]
Common Class B [Member]
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Equity Interest [Member]
Retained Earnings [Member]
Additional Paid-in Capital [Member]
Related Party Note Receivable [Member]
Accumulated other comprehensive loss [Member]
Non-Controlling Interest [Member]
Non-Controlling Interest Onshore [Member]
EELP [Member]
Begining Balance at Dec. 31, 2021 $ 1,003,926         $ 1,135,769     $ (6,759) $ (9,178) $ 14,376 $ (130,282)  
Net income 12,844         13,897         (816) (237)  
Related party note receivable 6,600               6,600        
Other comprehensive income (loss) 5,458                 5,458      
Ending Balance at Mar. 31, 2022 1,028,828         1,149,666     (159)   13,560 (130,519)  
Begining Balance at Dec. 31, 2021 1,003,926         1,135,769     (6,759) (9,178) 14,376 (130,282)  
Net income 8,854                        
Net loss prior to IPO                         $ 12,950
Dividends paid 0                        
Ending Balance at Jun. 30, 2022 1,610,576     $ 26 $ 82 0 $ (2,031) $ 583,669 (159) (199) 1,159,888 (130,700)  
Ending Balance, shares at Jun. 30, 2022       26,254,167 82,021,389,000                
Begining Balance at Dec. 31, 2021 1,003,926         1,135,769     (6,759) (9,178) 14,376 (130,282)  
Distributions Paid or To Be Paid     $ (2,051)                    
Ending Balance at Dec. 31, 2022 1,696,697     $ 26 $ 82   12,009 464,721   515 1,219,344    
Ending Balance, shares at Dec. 31, 2022       26,254,167 82,021,389                
Begining Balance at Mar. 31, 2022 1,028,828         1,149,666     (159)   13,560 (130,519)  
Net income (3,990)                        
Net loss prior to IPO           (947)             (947)
Other comprehensive income (loss) 2,043                 701 1,342    
Effect Of The Reorganization Transactions, shares         82,021,389,000                
Effect Of The Reorganization Transactions         $ 82 (1,148,719)       2,820 1,145,817    
Issuance of common stock - IPO, shares       18,400,000                  
Issuance of common stock - IPO 408,290     $ 18       408,272          
Vessel acquisition       7,854,167                  
Purchase of Foundation Vessels 188,500     $ 8       188,492          
Tax receivable agreement (14,939)             (14,939)          
Pre-IPO capital contribution 1,574             1,574          
Net income (loss) subsequent to IPO (3,043)           (2,031)       (831) (181)  
Long-term incentive compensation 270             270          
Ending Balance at Jun. 30, 2022 1,610,576     $ 26 $ 82 $ 0 (2,031) 583,669 $ (159) (199) 1,159,888 $ (130,700)  
Ending Balance, shares at Jun. 30, 2022       26,254,167 82,021,389,000                
Begining Balance at Dec. 31, 2022 1,696,697     $ 26 $ 82   12,009 464,721   515 1,219,344    
Beginning Balance, shares at Dec. 31, 2022       26,254,167 82,021,389                
Net income 30,739           6,844       (23,895)    
Other comprehensive income (loss) (1,265)                 (307) (958)    
Distributions Paid or To Be Paid (2,051)   $ (2,051)               (2,051)    
Minority owner contribution - Albania Power Project 337                   337    
Class A dividends - $0.025 per share (663)           (663)            
Long-term incentive compensation 357             86     271    
Ending Balance at Mar. 31, 2023 1,724,151     $ 26 $ 82   18,190 464,807   208 1,240,838    
Ending Balance, shares at Mar. 31, 2023       26,254,167 82,021,389                
Begining Balance at Dec. 31, 2022 1,696,697     $ 26 $ 82   12,009 464,721   515 1,219,344    
Beginning Balance, shares at Dec. 31, 2022       26,254,167 82,021,389                
Net income 60,295                        
Net loss prior to IPO                         0
Issuance of common stock - IPO, shares   6,254,167 2,021,389                    
Dividends paid (1,313)                        
Distributions Paid or To Be Paid     $ (2,051)                    
Net income (loss) subsequent to IPO 60,295                        
Ending Balance at Jun. 30, 2023 1,754,716     $ 26 $ 82   23,489 465,067   1,257 1,264,795    
Ending Balance, shares at Jun. 30, 2023       26,254,167 82,021,389                
Begining Balance at Mar. 31, 2023 1,724,151     $ 26 $ 82   18,190 464,807   208 1,240,838    
Beginning Balance, shares at Mar. 31, 2023       26,254,167 82,021,389                
Net income 29,556           5,968       (23,588)    
Net loss prior to IPO                         $ 0
Other comprehensive income (loss) 4,335                 (1,049) 3,286    
Distributions (2,000)                   (2,000)    
Distributions Paid or To Be Paid (2,051)                   (2,051)    
Minority owner contribution - Albania Power Project 320                   320    
Class A dividends - $0.025 per share (669)           (669)            
Net income (loss) subsequent to IPO 29,556                        
Long-term incentive compensation 1,074             260     814    
Ending Balance at Jun. 30, 2023 $ 1,754,716     $ 26 $ 82   $ 23,489 $ 465,067   $ 1,257 $ 1,264,795    
Ending Balance, shares at Jun. 30, 2023       26,254,167 82,021,389