XML 55 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Derivative Financial Instruments and Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2022
Derivative Financial Instruments and Fair Value Measurements [Abstract]  
Schedule of interest rate swaps
Interest rate swap detail  Notional Amount 
Trade date  Fixed rate   Start date  End date 

September 30,

2022

  

December 31,

2021

 
                   
August 15, 2022   2.47%  June 28, 2024  August 4, 2027  $41,284    
 
August 15, 2022   2.47%  June 28, 2024  August 4, 2027   20,642    
 
    
 
         $61,926   $
 

 

Schedule of derivatives fair values in the condensed consolidated balance sheets
   September 30,
2022
   December 31,
2021
   Location of Fair Value Recognized in Balance Sheet
Derivatives designated as economic hedges:           
Current portion of swaption  $246   $
   Derivative financial assets, current portion
Current portion of interest swaps   (38)   (992)  Derivative financial liability, current portion
Derivatives designated as cash flow hedges:             
Current portion of the interest rate swaps   1,189    
   Derivative financial assets, current portion
   $1,397   $(992)   

 

Schedule of derivative instruments on the condensed consolidated statement of operations
  

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

   Location of (Loss) Gain Recognized in Operations from
   2022   2021   2022   2021   Derivatives
Interest rate swaps  $1,580   $2,122   $954   $1,269  
Swaption   246    
    246    
    
Net periodic settlements   (1,631)   (2,149)   (677)   (1,279)   
   $195   $(27)  $523   $(10)  Change in fair value of derivative instruments, net

 

Schedule of fair value of derivative instruments
  

Gross Amounts

of Recognized

Assets/(Liabilities)

  

Gross Amounts

Offset in the

Balance Sheet

  

Net Amounts of

Assets/(Liabilities) in the

Balance Sheet

 
Balance, September 30, 2022:            
Interest rate swap asset  $1,189   $
   $1,189 
Swaption asset   246    
    246 
   $1,435   $
   $1,435 
Balance, December 31, 2021:               
Interest rate swap liability  $(992)  $
   $(992)

 

Schedule of change in fair value of other derivative liabilities statements of operations
Trade Date  Period From  Period To  Notional Quantity per Year (“MWh”)   Average Contract Price (per MWh) 
December 14, 2018  January 1, 2019  September 30, 2022   34,554   $66.12 
October 28, 2021  November 1, 2021  December 31, 2022   30,660   $48.75 
December 27, 2021  January 1, 2022  December 31, 2022   26,280   $50.75 

 

Schedule of commodity swaps on the condensed consolidated statements of operations
Derivatives not designated   Location of (loss) gain  

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

 
as hedging instruments  recognized  2022   2021   2022   2021 
Commodity swaps - realized loss  Revenues - Renewable power  $(744)  $(328)  $(931)  $169 
Commodity swaps - unrealized gain (loss)  Revenues - Renewable power   161    (895)   (775)   (2,824)
Total realized and unrealized gain (loss)  Revenues - Renewable power  $(583)  $(1,223)  $(1,706)  $(2,655)

 

Shedule of derivative assets and liabilities
   Fair Value   Location of Fair value
  

September 30,

2022

  

December 31,

2021

   recognized in Balance Sheet
Derivatives designated as economic hedges             
Current portion of unrealized gain on commodity swaps  $
   —
   $382   Derivative financial asset, current portion
Current portion of unrealized loss on commodity swaps  $(394)  $
   Derivative financial liability, current portion

 

Schedule of change in fair value of other derivative liabilities statements of operations
Derivative liability 

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

   Location of (Loss) Gain Recognized in Operations from
   2022   2021   2022   2021   Derivatives
                    
Put option to Meteora  $384   $
   $384   $
  
Sponsor Earnout Awards   1,100    
    1,100    
    
OPAL Earnout Awards   5,300    
    5,300    
    
Public Warrants   (3,578)   
    (3,578)   
    
Private Warrants   (5,309)   
    (5,309)   
    
   $(2,103)  $
   $(2,103)  $
   Change in fair value of derivative instruments, net

  

Shedule of derivative assets and liabilities
   Fair value as of September 30, 2022 
   Level 1   Level 2   Level 3   Total 
Liabilities:                
Asset retirement obligation  $
   $
   $5,968   $5,968 
Convertible Note Payable   
    
    27,964    27,964 
Put option with Meteora   
    
    4,216    4,216 
Interest rate swaps   
    38    
    38 
Commodity swap contracts   
    394    
    394 
Derivative warrant liabilities   
    
    22,410    22,410 
Earnout liabilities   
    
    39,500    39,500 
Assets:                    
Swaption   
    246    
    246 
Interest rate swaps  $
   $1,189   $
   $1,189 

 

   Fair value as of December 31, 2021 
   Level 1   Level 2   Level 3   Total 
Liabilities:                
Asset retirement obligation  $
   $
   $5,738   $5,738 
Contingent consideration on acquisition of non-controlling interest   
    
    4,456    4,456 
Convertible Note Payable   
    
    58,710    58,710 
Interest rate swap   
    992    
    992 
Assets:                    
Commodity swap contracts   
    382    
    382