XML 61 R51.htm IDEA: XBRL DOCUMENT v3.25.1
Earnings (Losses) Per Share - Reconciliation (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Net income (loss) (numerator):    
Income (loss), net of tax $ 57,179 $ (9,002)
Less: net (income) loss attributable to noncontrolling interest (24,191) (25,331)
Less: accrued distribution on redeemable noncontrolling interest in subsidiary (7,184) (7,283)
Less: distributed and undistributed earnings allocated to unvested shareholders (1,177)  
Adjusted income (loss), net of tax - basic $ 24,627 $ (41,616)
Weighted-average number of shares outstanding - basic 10,460 9,176
Earnings (losses) per share:    
Total Basic (in dollars per share) $ 2.35 $ (4.54)
DILUTED EPS:    
Adjusted income (loss), net of tax - basic $ 24,627 $ (41,616)
Add: after tax interest expense of convertible notes 848  
Add: effect of reallocating undistributed earnings of unvested shareholders 4  
Adjusted income (loss), net of tax - diluted $ 25,479 $ (41,616)
Weighted-average number of shares outstanding - basic 10,460 9,176
Add: if converted dilutive effect of convertible notes 1,176  
Add: dilutive effect of potential common shares 35  
Weighted-average number of shares outstanding - diluted 11,671 9,176
Earnings (losses) per share:    
Total Diluted (in dollars per share) $ 2.18 $ (4.54)