XML 26 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Shareholders' and Member's Equity - USD ($)
$ in Thousands
Total
Members' Equity
Common Stock
Class A
Common Stock
Class B
Retained Earnings
Non-controlling Interest
Beginning Balance at Dec. 31, 2022 $ 209,959 $ 209,959        
Distribution to member (105,165) (105,165)        
Deemed non-cash capital distributions (17,219) (17,219)        
Net (loss) income 63,172 63,172        
Ending Balance at Dec. 31, 2023 150,747          
Ending Balance at Dec. 31, 2023 150,747 150,747        
Deemed non-cash capital distributions   72,572        
Net (loss) income (41,479)          
Contribution from member 120,000 120,000        
Net loss prior to reorganization (46,877) (46,877)        
Effect of corporate reorganization and IPO 98,707 $ (296,442) $ 94,126     $ 301,023
Effect of corporate reorganization and IPO, Shares     17,425,000 55,726,603    
Deemed non-cash contributions subsequent to reorganization 18,735         18,735
Class A share-based compensation expense subsequent to reorganization 4,028   $ 979     3,049
Purchase of OpCo Units from LandBridge Holdings, net of placement agent fees (145,411)         (145,411)
Purchase of OpCo Units from LandBridge Holdings, net of placement agent fees, Shares       (2,498,751)    
Dividends and distributions (7,316)       $ (1,743) (5,573)
RSU dividend equivalent rights (75)       (18) (57)
December Private Placement, net of placement agent fees and offering expenses 337,558   $ 337,558      
December Private Placement, net of placement agent fees and offering expenses, Shares     5,830,419      
Net income subsequent to reorganization 5,398       5,110 288
Ending Balance at Dec. 31, 2024 $ 608,066   $ 432,663   $ 3,349 $ 172,054
Ending Balance, Shares at Dec. 31, 2024     23,255,419 53,227,852