XML 84 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
ACQUISITIONS - Consideration transferred and estimated fair value of identified assets/(liabilities) (Details) - USD ($)
$ in Thousands
 12 Months Ended
Apr. 18, 2024
Apr. 01, 2024
Mar. 01, 2024
Jan. 08, 2024
Jan. 03, 2024
Jan. 01, 2024
Nov. 01, 2022
Dec. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Less: identifiable assets acquired and liabilities assumed                    
Goodwill               $ 18,215 $ 4,683  
Big Spring Recycling System                    
Less: identifiable assets acquired and liabilities assumed                    
Percentage of ownership             100.00%      
Total Acquisitions                    
Consideration transferred                    
Cash Paid               148,113    
Total consideration transferred               148,113    
Less: identifiable assets acquired and liabilities assumed                    
Working capital               (5,843)    
Property and equipment               144,417    
Right-of-use assets               1,210    
Customer relationships               23,105    
Deferred tax liabilities               (2,393)    
Long-term ARO               (24,460)    
Long-term lease liabilities               (1,455)    
Total identifiable net assets acquired               134,581    
Goodwill               13,532    
Fair value allocated to net assets acquired               148,113    
Bobcat                    
Consideration transferred                    
Cash Paid $ 8,070             8,070    
Cash paid 8,070                  
Total consideration transferred               8,070    
Less: identifiable assets acquired and liabilities assumed                    
Working capital (285)             (285)    
Property and equipment 8,291             8,291    
Customer relationships 535             535    
Long-term ARO (471)             (471)    
Total identifiable net assets acquired $ 8,070             8,070    
Fair value allocated to net assets acquired               8,070    
Trinity                    
Consideration transferred                    
Cash Paid   $ 29,400           30,832    
Total consideration transferred   $ 1,500                
Total consideration transferred               30,832    
Less: identifiable assets acquired and liabilities assumed                    
Working capital               (408)    
Property and equipment               41,706    
Right-of-use assets               182    
Long-term ARO               (10,149)    
Long-term lease liabilities               (499)    
Total identifiable net assets acquired               30,832    
Fair value allocated to net assets acquired               30,832    
Buckhorn Acquisition                    
Consideration transferred                    
Cash Paid     $ 17,900         18,781    
Total consideration transferred     $ 900              
Total consideration transferred               18,781    
Less: identifiable assets acquired and liabilities assumed                    
Working capital               752    
Property and equipment               19,665    
Customer relationships               4,100    
Deferred tax liabilities               (2,393)    
Long-term ARO               (6,898)    
Total identifiable net assets acquired               15,226    
Goodwill               3,555    
Fair value allocated to net assets acquired               18,781    
Iron Mountain Energy Acquisition                    
Consideration transferred                    
Cash Paid       $ 14,000       14,000    
Total consideration transferred       14,000            
Total consideration transferred               14,000    
Less: identifiable assets acquired and liabilities assumed                    
Working capital       (3,974)       (3,974)    
Property and equipment       21,876       21,876    
Long-term ARO       (3,902)       (3,902)    
Total identifiable net assets acquired       14,000       14,000    
Fair value allocated to net assets acquired       $ 14,000       14,000    
Tri-State Water Logistics Acquisition                    
Consideration transferred                    
Cash Paid         $ 58,330     58,330    
Total consideration transferred         58,330          
Total consideration transferred               58,330    
Less: identifiable assets acquired and liabilities assumed                    
Working capital         (1,428)     (1,428)    
Property and equipment         44,613     44,613    
Right-of-use assets         1,028     1,028    
Customer relationships         10,240     10,240    
Long-term ARO         (2,569)     (2,569)    
Long-term lease liabilities         (956)     (956)    
Total identifiable net assets acquired         50,928     50,928    
Goodwill         7,402     7,402    
Fair value allocated to net assets acquired         $ 58,330     58,330    
Rockies produced water gathering and disposal infrastructure                    
Consideration transferred                    
Cash Paid           $ 18,100   18,100    
Total consideration transferred           18,100        
Total consideration transferred               18,100    
Less: identifiable assets acquired and liabilities assumed                    
Working capital           (500)   (500)    
Property and equipment           8,266   8,266    
Customer relationships           8,230   8,230    
Long-term ARO           (471)   (471)    
Total identifiable net assets acquired           15,525   15,525    
Goodwill           2,575   2,575    
Fair value allocated to net assets acquired           $ 18,100   $ 18,100    
Breakwater Energy Services LLC                    
Consideration transferred                    
Common stock issued             $ 88,188      
Cash Paid             16,701      
Total consideration transferred             104,889      
Less: identifiable assets acquired and liabilities assumed                    
Working capital             22,444      
Property and equipment             69,506      
Right-of-use assets             180      
Customer relationships             40,060      
Long-term lease liabilities             (125)      
Other long-term assets             120      
Long-term debt             (1,979)      
Noncontrolling interest             (30,000)      
Total identifiable net assets acquired             100,206      
Goodwill             4,683     $ 4,700
Fair value allocated to net assets acquired             104,889      
Breakwater Energy Services LLC | Class A common stock                    
Less: identifiable assets acquired and liabilities assumed                    
Number of shares of equity interests returned and canceled                 46,888  
Breakwater Energy Services LLC | As Reported                    
Consideration transferred                    
Total consideration transferred             $ 105,300