Schedule of revised financial information |
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
Balance at January 1, 2024 |
Opening Additional Paid-in-Capital and Total Stockholders' Equity |
|
|
As Previously Reported |
|
|
Revision |
|
|
As Revised |
Additional Paid-in-Capital |
|
$ |
328,543 |
|
$ |
37,223 |
|
$ |
365,766 |
Total Stockholders' Equity |
|
|
687,893 |
|
|
37,223 |
|
|
725,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
Balance at March 31, 2024 |
Ending Additional Paid-in-Capital and Total Stockholders' Equity |
|
|
As Previously Reported |
|
|
Revision |
|
|
As Revised |
Additional Paid-in-Capital |
|
$ |
333,252 |
|
$ |
37,223 |
|
$ |
370,475 |
Total Stockholders' Equity |
|
|
701,402 |
|
|
37,223 |
|
|
738,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
Balance at January 1, 2025 |
Opening Additional Paid-in-Capital and Total Stockholders' Equity |
|
|
As Previously Reported |
|
|
Revision |
|
|
As Revised |
Additional Paid-in-Capital |
|
$ |
343,342 |
|
$ |
37,223 |
|
$ |
380,565 |
Total Stockholders' Equity |
|
|
735,284 |
|
|
37,223 |
|
|
772,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
Balance at December 31, 2024 |
Revised Balance Sheet Amounts |
|
|
As Previously Reported |
|
|
Revision |
|
|
As Revised |
Deferred Income Tax Assets, Net |
|
$ |
13,449 |
|
$ |
(11,714) |
|
$ |
1,735 |
Total Assets |
|
|
1,420,114 |
|
|
(11,714) |
|
|
1,408,400 |
Tax Receivable Agreement Liability |
|
|
98,781 |
|
|
(48,937) |
|
|
49,844 |
Total Liabilities |
|
|
684,830 |
|
|
(48,937) |
|
|
635,893 |
Additional Paid-in-Capital |
|
|
343,342 |
|
|
37,223 |
|
|
380,565 |
Total Stockholders' Equity Attributable to Aris Water Solutions, Inc. |
|
|
348,618 |
|
|
37,223 |
|
|
385,841 |
Total Stockholders' Equity |
|
|
735,284 |
|
|
37,223 |
|
|
772,507 |
Total Liabilities and Stockholders' Equity |
|
|
1,420,114 |
|
|
(11,714) |
|
|
1,408,400 |
|
Schedule of fair value information of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
March 31, 2025 |
|
December 31, 2024 |
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
|
Amount |
|
Value |
|
Amount |
|
Value |
2030 Notes |
|
$ |
500,000 |
|
$ |
505,415 |
|
$ |
— |
|
$ |
— |
2026 Notes |
|
$ |
— |
|
$ |
— |
|
$ |
400,000 |
|
$ |
400,516 |
Credit Facility |
|
$ |
— |
|
$ |
— |
|
$ |
44,000 |
|
$ |
44,000 |
|