XML 46 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The following tables set forth by level within the fair value hierarchy, the financial assets and liabilities that were accounted for at fair value on a recurring basis:

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

December 31, 2025

​

​

Fair Value Measurements Using:

​

​

​

​

​

Significant Other

​

​

​

​

​

​

​

​

Observable

​

​

Significant

​

​

​

​

​

Inputs

​

​

Unobservable

​

​

​

(in thousands)

  ​ ​ ​

(Level 2)

  ​ ​ ​

Inputs (Level 3)

​

Total

Financial assets

​

  ​

​

​

  ​

​

​

  ​

​

Derivative instruments

​

  ​

​

​

  ​

​

​

  ​

​

Natural gas derivatives

​

$

57,135

​

$

—

​

$

57,135

NGL derivatives

​

 

13,807

​

 

—

​

 

13,807

Natural gas basis swaps

​

 

17,272

​

 

—

​

 

17,272

Power derivatives

​

 

1,347

​

 

771

​

 

2,118

Financial liabilities

​

 

  ​

​

 

  ​

​

 

  ​

Derivative instruments

​

 

  ​

​

 

  ​

​

 

  ​

Natural gas derivatives

​

 

6,572

​

 

—

​

 

6,572

NGL derivatives

​

 

407

​

 

—

​

 

407

Natural gas basis swaps

​

 

1,328

​

 

—

​

 

1,328

Power derivatives

​

 

3,514

​

 

2,415

​

 

5,929

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

December 31, 2024

​

​

Fair Value Measurements Using:

​

​

​

​

​

Significant Other

​

​

​

​

​

​

​

​

Observable

​

​

Significant

​

​

​

​

​

Inputs

​

​

Unobservable

​

​

​

(in thousands)

  ​ ​ ​

(Level 2)

  ​ ​ ​

Inputs (Level 3)

​

Total

Financial assets

​

  ​

​

​

  ​

​

​

  ​

​

Derivative instruments

​

  ​

​

​

  ​

​

​

  ​

​

Natural gas derivatives

​

$

6,094

​

$

—

​

$

6,094

Power derivatives

​

 

2,790

​

 

—

​

 

2,790

Financial liabilities

​

 

  ​

​

 

  ​

​

 

  ​

Derivative instruments

​

 

  ​

​

 

  ​

​

 

  ​

Natural gas derivatives

​

 

54,083

​

 

—

​

 

54,083

NGL derivatives

​

 

8,973

​

 

—

​

 

8,973

Natural gas basis swaps

​

 

5,380

​

 

—

​

 

5,380

Power derivatives

​

 

15,648

​

 

3,595

​

 

19,243

Summary of Liabilities and Equity Measured on Recurring Basis, Unobservable Input Reconciliation

The tables below set forth the changes in the Company’s Level 3 fair value measurements (in thousands):

​

​

​

​

​

​

Year Ended 

Derivatives

  ​ ​ ​

December 31, 2025

Balance, beginning of period

​

$

(3,595)

Derivative settlements

​

 

(62,258)

Derivative realized gains (losses)

​

 

62,258

Derivative unrealized gains (losses)

​

 

1,951

Balance, end of period

​

$

(1,644)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2024

​

​

Contingent

​

Minority

​

Equity-Based

​

​

​

​

​

​

​

​

Consideration

​

Ownership

​

Compensation

​

Derivatives

​

Total

Balance, beginning of period

  ​ ​ ​

$

29,676

  ​ ​ ​

$

59,988

  ​ ​ ​

$

126,966

  ​ ​ ​

$

(42,091)

  ​ ​ ​

$

174,539

Contingent consideration - settled

​

 

(20,000)

​

 

—

​

 

—

​

 

—

​

 

(20,000)

Mezzanine equity conversion

​

 

—

​

 

(42,995)

​

 

(74,993)

​

 

—

​

 

(117,988)

Grant date fair value of equity-based compensation, pre-IPO

​

 

—

​

 

(4)

​

 

(42,663)

​

 

—

​

 

(42,667)

Derivative settlements

​

 

—

​

 

—

​

 

—

​

 

(88,637)

​

 

(88,637)

Derivative realized gains (losses)

​

 

—

​

 

—

​

 

—

​

 

88,637

​

 

88,637

Change in fair market value (all instruments)

​

 

(9,676)

​

 

(16,989)

​

 

(9,310)

​

 

38,496

​

 

2,521

Balance, end of period

​

$

—

​

$

—

​

$

—

​

$

(3,595)

​

$

(3,595)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2023

​

​

Contingent

​

Minority

​

Equity-Based

​

​

​

​

​

​

​

  ​ ​ ​

Consideration

  ​ ​ ​

Ownership

  ​ ​ ​

Compensation

  ​ ​ ​

Derivatives

  ​ ​ ​

Total

Balance, beginning of period

​

$

88,051

​

$

62,712

​

$

89,171

​

$

(1,994)

​

$

237,940

Contingent consideration - settled

​

 

(20,000)

​

 

—

​

 

—

​

 

—

​

 

(20,000)

Grant date fair value of equity-based compensation, pre-IPO

​

 

—

​

 

(2)

​

 

22,193

​

 

—

​

 

22,191

Derivative settlements

​

 

—

​

 

—

​

 

—

​

 

(55,258)

​

 

(55,258)

Derivative realized gains (losses)

​

 

—

​

 

—

​

 

—

​

 

55,258

​

 

55,258

Change in fair market value (all instruments)

​

 

(38,375)

​

 

(2,722)

​

 

15,602

​

 

(40,097)

​

 

(65,592)

Balance, end of period

​

$

29,676

​

$

59,988

​

$

126,966

​

$

(42,091)

​

$

174,539

Fair Value Measurement Inputs and Valuation Techniques

The following table is the quantitative information regarding significant unobservable inputs used in the measurement of Level 3 positions:

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2025

​

​

Significant

​

​

​

​

​

​

​

​

​

​

Unobservable

​

​

​

​

​

Weighted

​

​

Valuation Technique

​

Input

​

Range

​

Average

​

Description

Kirk Spread Option Model

  ​ ​ ​

Power and natural gas price correlation

  ​ ​ ​

92.7

%  

  ​

  ​ ​ ​

92.7

%  

Estimated correlation between underlying commodities

Kirk Spread Option Model

 

Power volatility (non-liquid hours)

 

42.9

%  

52.4

%  

47.7

%  

Extrapolated from observable 5x16 implied volatilities and shaped for delivery periods (2x16 and 7x8)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

Significant

​

​

​

​

​

​

​

​

​

​

Unobservable

​

​

​

​

​

Weighted

​

​

Valuation Technique

​

Input

​

Range

​

Average

​

Description

Kirk Spread Option Model

  ​ ​ ​

Power and natural gas price correlation

  ​ ​ ​

70.4

%  

  ​

  ​ ​ ​

70.4

%  

Estimated correlation between underlying commodities

Kirk Spread Option Model

 

Power volatility (non-liquid hours)

 

56.8

%  

69.4

%  

63.1

%  

Extrapolated from observable 5x16 implied volatilities and shaped for delivery periods (2x16 and 7x8)