XML 22 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Shareholders', Changes in Mezzanine Equity and Member's Equity - USD ($)
Total
Restricted Share Units [Member]
WBEF
Redeemable Noncontrolling Interest Series A-1 Preferred Units
WBEF
Redeemable Series A Preferred Units
WBEF
Redeemable Series B Preferred Units
WBEF
Member's Equity
Common Stock
Class A
Common Stock
Class A
Restricted Share Units [Member]
Common Stock
Class B
Retained Earnings
Non-controlling Interest
Non-controlling Interest
Restricted Share Units [Member]
Beginning Balance at Dec. 31, 2022 $ 411,403,000   $ 177,722,000       $ 411,403,000            
Mezzanine Equity, Beginning Balance at Dec. 31, 2022       $ 156,362,000 $ 229,382,000 $ 95,000,000              
Contribution from member 9,817,000           9,817,000            
Preferred distributions accrued     (51,504,000) 15,701,000 35,803,000                
Preferred distributions paid         (750,000)                
Retirement of Series A-1 Preferred Units of WaterBridge Holdings LLC       $ (172,063,000)                  
Retirement of Series A-1 Preferred Units of WaterBridge Holdings LLC     7,570,000                    
Distribution to member     (15,000)                    
Non-cash contributions related to acquisition prior to reorganization 215,000,000           215,000,000            
Deemed non-cash distributions     (12,010,000)                    
Non-cash contributions related to the WaterBridge Combination 215,000,000                        
Deemed non-cash distributions (359,000)   (12,010,000)       (359,000)            
Net income prior to reorganization 14,667,000   (6,339,000)       14,667,000            
Ending Balance at Dec. 31, 2023 650,528,000   115,424,000       650,528,000            
Mezzanine Equity, Ending Balance at Dec. 31, 2023         264,435,000 95,000,000              
Preferred distributions accrued     (37,160,000)   (37,160,000)                
Preferred distributions paid         (8,872,000)                
Distribution to member     (8,000)                    
Deemed non-cash contributions     6,801,000                    
Non-cash contributions related to the WaterBridge Combination 0                        
Deemed non-cash distributions 9,529,000   6,801,000       9,529,000            
Net income prior to reorganization 2,992,000   (76,803,000)       2,992,000            
Ending Balance at Dec. 31, 2024 663,049,000   8,254,000       663,049,000            
Mezzanine Equity, Ending Balance at Dec. 31, 2024         292,723,000 95,000,000              
Preferred distributions accrued     (27,604,000)   27,604,000                
Preferred distributions paid         (13,308,000)                
Distribution to member     (10,000)                    
Deemed non-cash contributions     (22,778,000)                    
Deemed non-cash distributions     7,397,000                    
Deemed non-cash distributions     (15,381,000)                    
Net income prior to reorganization     (16,862,000)                    
Ending Balance at Sep. 16, 2025     (51,603,000)                    
Mezzanine Equity, Ending Balance at Sep. 16, 2025         307,019,000 95,000,000              
Beginning Balance at Dec. 31, 2024 663,049,000   $ 8,254,000       663,049,000            
Mezzanine Equity, Beginning Balance at Dec. 31, 2024         $ 292,723,000 $ 95,000,000              
Contribution from member 20,000,000           20,000,000            
Deemed non-cash contributions prior to reorganization 2,227,000           2,227,000            
Net income prior to reorganization 16,424,000           16,424,000            
Non-cash contributions related to the WaterBridge Combination 784,513,000           784,513,000            
Effect of WaterBridge Combination and IPO 673,678,000           (1,486,213,000) $ 756,945,000       $ 1,402,946,000  
Effect of WaterBridge Combination and IPO, Shares               43,264,850   80,190,150      
Purchase of Elda River OpCo equity interests (228,162,000)                     (228,162,000)  
TRA liability at IPO and exchange of OpCo Units for Class A shares (68,403,000)             $ (68,403,000)          
Deemed non-cash contributions subsequent to reorganization 1,160,000                     1,160,000  
Deemed non-cash distributions 5,338,000 $ 1,951,000             $ 684,000       $ 1,267,000
Changes in ownership interest adjustment               (79,970,000)       79,970,000  
Tax impact of ownership interest adjustment (2,413,000)             (2,413,000)          
Net loss subsequent to reorganization (16,415,000)                   $ (4,537,000) (11,878,000)  
Net income prior to reorganization 9,000                        
Ending Balance at Dec. 31, 2025 0           $ 0            
Ending Balance at Dec. 31, 2025 $ 1,847,609,000             $ 606,843,000     $ (4,537,000) $ 1,245,303,000  
Ending Balance, Shares at Dec. 31, 2025               43,264,850   80,190,150