XML 18 R2.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED AND COMBINED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 57,351 $ 27,785
Restricted cash and cash equivalents 268,595 119,511
Accounts receivable, net 95,388 52,994
Other current assets 62,677 19,561
Total current assets 484,011 219,851
Leasing equipment, net 36,570 37,453
Operating lease right-of-use assets, net 133,493 67,937
Property, plant, and equipment, net 4,581,771 1,653,468
Investments 22,243 12,529
Intangible assets, net 43,173 46,229
Goodwill 365,703 275,367
Other assets 81,697 61,554
Total assets 5,748,661 2,374,388
Current liabilities:    
Accounts payable and accrued liabilities 280,707 176,425
Debt, net 65,438 48,594
Operating lease liabilities 9,108 7,172
Derivative Liability, Current 34,381 0
Other current liabilities 20,363 18,603
Total current liabilities 409,997 250,794
Debt, net 3,708,735 1,539,241
Operating lease liabilities 71,000 60,893
Derivative liabilities 189,116 0
Warrant liabilities 81,599 0
Deferred income tax liabilities 300,231 9,639
Other liabilities 44,000 57,465
Total liabilities 4,804,678 1,918,032
Commitments and contingencies 0 0
Redeemable preferred stock Series A ($0.01 par value per share; 200,000,000 total preferred shares authorized; 300,000 Series A shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively; redemption amount of $— million and $431.8 million as of December 31, 2025 and December 31, 2024, respectively) 1,090,220 381,218
Common stock ($0.01 par value per share; 2,000,000,000 shares authorized; 116,294,461 and 113,934,860 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively) 1,163 1,139
Equity    
Additional paid in capital 623,771 764,381
Accumulated deficit (512,992) (405,818)
Accumulated other comprehensive loss (90,618) (157,051)
Stockholders' equity 21,324 202,651
Non-controlling interests in equity of consolidated subsidiaries (167,561) (127,513)
Total equity (146,237) 75,138
Total liabilities, redeemable preferred stock and equity $ 5,748,661 $ 2,374,388