XML 25 R5.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CHANGES IN UNITHOLDERS' EQUITY - USD ($)
$ in Thousands
Common Units
Class B Common Units
Non-controlling Interest in Opco
Total
Unitholders' capital, beginning balance at Dec. 31, 2022 $ 463,752 $ 774 $ 111,983 $ 576,509
Unitholders' capital, beginning balance (in units) at Dec. 31, 2022 64,232,000 15,484,000    
Increase (Decrease) in Unitholders' Capital        
Common units issued for equity offering $ 110,711     110,711
Common units issued for equity offering (in units) 8,338,000      
Class B units issued for acquisition $ 8,655 $ 268 83,384 92,307
Class B units issued for acquisition (in units) 557,000 5,369,000    
Conversion of Class B units to common units $ 48   (48)  
Conversion of Class B units to common units (in units) 6,000 (6,000)    
Restricted units repurchased for tax withholding $ (4,852)     (4,852)
Restricted units repurchased for tax withholding (in units) (280,000)      
Unit-based compensation $ 13,112     13,112
Unit-based compensation (in units) 998,000      
Distributions to unitholders $ (120,373)   (31,551) (151,924)
Distribution and accretion on Series A preferred units (4,921)   (1,389) (6,310)
Distribution to Class B unitholders (89)     (89)
Accretion of redeemable non-controlling interest in Kimbell Tiger Acquisition Corporation 1,193   380 1,573
Change in ownership of consolidated subsidiaries, net 23,421   (23,421) (23,421)
Net income 65,152   17,854 83,006
Unitholders' capital, ending balance at Dec. 31, 2023 $ 555,809 $ 1,042 157,192 714,043
Unitholders' capital, ending balance (in units) at Dec. 31, 2023 73,851,000 20,847,000    
Increase (Decrease) in Unitholders' Capital        
Conversion of Class B units to common units $ 44,716 $ (316) (44,716) (316)
Conversion of Class B units to common units (in units) 6,323,000 (6,323,000)    
Restricted units repurchased for tax withholding $ (4,914)     (4,914)
Restricted units repurchased for tax withholding (in units) (292,000)      
Unit-based compensation $ 16,386     16,386
Unit-based compensation (in units) 1,088,000      
Distributions to unitholders $ (135,880)   (31,733) (167,613)
Distribution and accretion on Series A preferred units (17,536)   (3,555) (21,091)
Distribution to Class B unitholders (72)     (72)
Change in ownership of consolidated subsidiaries, net (3,782)   3,782 3,782
Net income 8,769   2,301 11,070
Unitholders' capital, ending balance at Dec. 31, 2024 $ 463,496 $ 726 83,271 $ 547,493
Unitholders' capital, ending balance (in units) at Dec. 31, 2024 80,970,000 14,524,000   80,969,651
Increase (Decrease) in Unitholders' Capital        
Common units issued for equity offering $ 163,575     $ 163,575
Common units issued for equity offering (in units) 11,500,000      
Conversion of Class B units to common units $ 187 $ (2) (187) (2)
Conversion of Class B units to common units (in units) 32,000 (32,000)    
Restricted units repurchased for tax withholding $ (5,081)     (5,081)
Restricted units repurchased for tax withholding (in units) (315,000)      
Forfeiture of restricted units $ (57)     (57)
Forfeiture of restricted units (in units) (4,000)      
Unit-based compensation $ 16,323     16,323
Unit-based compensation (in units) 1,213,000      
Distributions to unitholders $ (149,435)   (23,190) (172,625)
Distribution and accretion on Series A preferred units (30,169)   (4,683) (34,852)
Distribution to Class B unitholders (58)     (58)
Change in ownership of consolidated subsidiaries, net (13,924)   13,924 13,924
Net income 86,264   13,387 99,651
Unitholders' capital, ending balance at Dec. 31, 2025 $ 531,121 $ 724 $ 82,522 $ 614,367
Unitholders' capital, ending balance (in units) at Dec. 31, 2025 93,396,000 14,492,000   93,396,488