XML 23 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
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]
Treasury Stock, Common [Member]
Treasury Stock, Common [Member]
Common Class A [Member]
Non-Controlling Interest [Member]
Non-Controlling Interest Onshore [Member]
Begining Balance at Dec. 31, 2021 $ 1,003,926       $ 1,135,769     $ (6,759) $ (9,178)     $ 14,376 $ (130,282)
Net income 79,996                        
Net income (loss) prior to IPO 11,897       12,950             (816) (237)
Related party note receivable 6,759             $ 6,759          
Pre-IPO capital contribution 1,574           $ 1,574            
Effect Of The Reorganization Transactions, shares       82,021,389                  
Effect Of The Reorganization Transactions       $ 82 $ (1,148,719)       2,820     1,145,817  
Issuance of common stock - IPO 408,290   $ 18       408,272            
Issuance of common stock - IPO, shares     18,400,000                    
Vessel acquisition, shares     7,854,167                    
Vessel acquisition 188,500   $ 8       188,492            
Tax receivable agreement (14,938)           (14,938)            
Other comprehensive income 10,450               6,873     3,577  
Long-term incentive compensation 956           232         724  
Dividends paid (1,314)         $ (1,314)              
EELP distributions to Class B interests (4,101)                     (4,101)  
Minority Owner Contribution - Albania Power Project 3,832                     3,832  
Effect of ENE Onshore Merger 12,767           (118,911)           131,678
Net income (loss) subsequent to IPO 68,099         13,323           55,935 $ (1,159)
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 108,275,556 82,021,389 26,254,167 82,021,389             0    
Net income $ 126,844         30,412           96,432  
Other comprehensive income (23)               (10)     (13)  
Long-term incentive compensation 3,639           882         2,757  
Dividends paid (2,667)         (2,667)              
EELP distributions to Class B interests (8,203) $ 6,000                   (8,203)  
Minority Owner Contribution - Albania Power Project 1,566                     1,566  
Distributions (7,975)                     (7,975)  
Long-term incentive compensation units vested, value (524)           (52)     $ (472)      
Long-term incentive compensation units vested, shares     29,860             20,624      
Net income (loss) subsequent to IPO 126,844                        
Ending Balance at Dec. 31, 2023 $ 1,809,354   $ 26 $ 82   39,754 465,551   505 $ (472)   1,303,908  
Ending Balance, shares at Dec. 31, 2023 108,284,792 82,021,389 26,284,027 82,021,389           20,624 20,624    
Net income $ 153,034         32,878           120,156  
Other comprehensive income 49               (3)     52  
Long-term incentive compensation 7,228           1,629         5,599  
Dividends paid (3,522)         (3,522)              
EELP distributions to Class B interests (11,073) $ 9,700                   (11,073)  
Minority Owner Contribution - Albania Power Project 1,257                     1,257  
Distributions (11,464)                     (11,464)  
Long-term incentive compensation units vested, value (1,353)           1,916     $ (1,404)   (1,865)  
Long-term incentive compensation units vested, shares     138,825,000             69,647      
Options exercised, value $ 223           164         59  
Options exercised, shares 9,279 0 9,279               0    
Repurchase of Class A Common Stock, value $ (45,702)           8,312     $ (50,499)   (3,515)  
Repurchase of Class A Common Stock, shares                   2,473,787      
Adjustment to deferred tax asset (9,530)           (9,530)            
Impact due to change in ownership percentage             (613)         (2,599)  
Net income (loss) subsequent to IPO 153,034                        
Ending Balance at Dec. 31, 2024 $ 1,888,501   $ 26 $ 82   $ 72,322 $ 467,429   $ 502 $ (52,375)   $ 1,400,515  
Ending Balance, shares at Dec. 31, 2024 105,889,462 82,021,389 26,432,131 82,021,389           2,564,058 2,564,058