XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 64,723 $ 53,150
Restricted cash 2,909 17,109
Inventory 750 2,137
Fair value of derivative assets, net 6,868 8,685
Customer acquisition costs, net 6,529 7,051
Customer relationships, net 10,808 8,020
Deposits 3,658 4,330
Renewable energy credit asset 27,585 23,481
Other current assets 8,555 10,247
Total current assets 207,087 203,771
Property and equipment, net 6,301 5,231
Fair value of derivative assets, net 518 478
Customer acquisition costs, net 2,093 2,141
Customer relationships, net 2,997 3,500
Deferred tax assets 4,948 6,088
Goodwill 120,343 120,343
Other assets 3,115 3,387
Total assets 347,402 344,939
Current liabilities:    
Accrued liabilities 20,525 19,778
Renewable energy credit liability 19,118 15,832
Fair value of derivative liabilities, net 274 1,701
Other current liabilities 184 58
Total current liabilities 70,907 74,702
Long-term liabilities:    
Fair value of derivative liabilities, net 528 55
Long-term portion of Senior Credit Facility 101,000 106,000
Subordinated debt—affiliates 0 0
Total liabilities 172,435 180,757
Commitments and contingencies (Note 12)
Series A Preferred Stock, par value $0.01 per share, 20,000,000 shares authorized, 3,374,087 shares issued and outstanding at March 31, 2025 and 3,380,440 shares issued and outstanding at December 31, 2024 82,977 83,221
Stockholders’ equity:    
Additional paid-in capital 39,229 39,719
Accumulated other comprehensive loss (40) (40)
Retained earnings 33,451 26,981
Total stockholders’ equity 72,713 66,733
Non-controlling interest in Spark HoldCo, LLC 19,277 14,228
Total equity 91,990 80,961
Total liabilities, Series A Preferred Stock and Stockholders’ equity 347,402 344,939
Nonrelated Party    
Current assets:    
Accounts receivable 70,442 65,442
Current liabilities:    
Accounts payable 29,730 37,176
Related Party    
Current assets:    
Accounts receivable 4,260 4,119
Current liabilities:    
Accounts payable 1,076 157
Common Class A    
Stockholders’ equity:    
Common stock 38 35
Common Class B    
Stockholders’ equity:    
Common stock $ 35 $ 38