XML 107 R89.htm IDEA: XBRL DOCUMENT v3.25.4
Earnings (Losses) Per Share - Reconciliation (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Net income (loss) (numerator):      
Income (loss), net of tax $ 374,433 $ (87,987) $ 49,904
Less: Net (income) loss attributable to noncontrolling interest (87,809) (88,097) (61,688)
Less: deemed dividends to SPAC public shareholders (1,000)   (8,638)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary (29,136) (29,723) (29,824)
Less: distributed and undistributed earnings allocated to unvested shareholders (9,149)    
Adjusted income (loss), net of tax - basic $ 247,339 $ (205,807) $ (50,246)
Weighted-average number of shares outstanding - basic 13,193 9,202 9,159
Earnings (losses) per share:      
Total Basic (in dollars per share) $ 18.75 $ (22.37) $ (5.49)
DILUTED EPS:      
Adjusted income (loss), net of tax - basic $ 247,339 $ (205,807) $ (50,246)
Add: after tax interest expense of convertible notes 3,392    
Add: effect of reallocating undistributed earnings of unvested shareholders 32    
Adjusted income (loss), net of tax - diluted $ 250,763 $ (205,807) $ (50,246)
Weighted-average number of shares outstanding - basic 13,193 9,202 9,159
Add: if converted dilutive effect of convertible notes 1,176    
Add: dilutive effect of potential common shares 47    
Weighted-average number of shares outstanding - diluted 14,416 9,202 9,159
Earnings (losses) per share:      
Total Diluted (in dollars per share) $ 17.39 $ (22.37) $ (5.49)