XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Shareholders' and Member's Equity - USD ($)
$ in Thousands
Total
Restricted stock units
Class B
Members' Equity
Common Stock
Class A
Common Stock
Class A
Restricted stock units
Common Stock
Class B
Retained Earnings
Non-controlling Interest
Non-controlling Interest
Restricted stock units
Beginning Balance at Dec. 31, 2022 $ 209,959     $ 209,959            
Distribution to member (105,165)     (105,165)            
Deemed non-cash distributions (17,219)     (17,219)            
Net (loss) income 63,172     63,172            
Ending Balance at Dec. 31, 2023 150,747     150,747            
Contribution from member 120,000     120,000            
Deemed non-cash contributions 72,572     72,572            
Net (loss) income (41,479)                  
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 2024 Private Placement, net of placement agent fees and offering expenses 337,558       $ 337,558          
December 2024 Private Placement, net of placement agent fees and offering expenses, Shares         5,830,419          
Net income subsequent to reorganization 5,398             5,110 288  
Changes in ownership interest adjustment         $ (253,241)       253,241  
Tax impact of ownership interest adjustment 29,005       29,005          
Ending Balance at Dec. 31, 2024 637,071       $ 208,427     3,349 425,295  
Ending Balance, Shares at Dec. 31, 2024         23,255,419   53,227,852      
Deemed non-cash contributions 36,508               36,508  
Net (loss) income 72,399             30,128 42,271  
RSU share-based compensation expense   $ 8,811       $ 2,882       $ 5,929
Redemption of Class B shares for Class A shares         4,400,000   (4,400,000)      
Class A Shares issued on vesting of RSUs, net of shares withheld for tax $ (5,750)       $ (5,750)          
Class A Shares issued on vesting of RSUs, net of shares withheld for tax shares         182,780          
Cancellation of Class B shares 4,400,000   4,400,000       (234,347)      
Class B Shares issued for acquisition $ 53,586               53,586  
Class B Shares issued for acquisition, Shares             657,411      
Tax distributions (32,788)               (32,788)  
Dividends and distributions (30,665)             (10,159) (20,506)  
RSU dividend equivalent rights (260)             (85) (175)  
Changes in ownership interest adjustment         $ 56,437       (56,437)  
Tax impact of ownership interest adjustment 55,641       55,641          
Offering costs (568)       (568)          
Ending Balance at Dec. 31, 2025 $ 793,985       $ 317,069     $ 23,233 $ 453,683  
Ending Balance, Shares at Dec. 31, 2025         27,838,199   49,250,916