XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Noncontrolling Interests
Beginning balance (in shares) at Dec. 31, 2023   4,511,199      
Beginning balance at Dec. 31, 2023 $ 79,105 $ 5 $ 470,521 $ (409,073) $ 17,652
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   746      
Common stock issued for Employee Stock Purchase Plan 19   19    
Common stock issuance (in shares)   444,444      
Common stock issuance 1,541   1,541    
Debt conversion to common stock (in shares)   11,824      
Debt conversion to common stock 321   321    
Stock-based compensation 49   49    
Vesting of Restricted Stock Units (in shares)   1,298      
Reverse stock split adjustment (in shares)   2,426      
Distributions (481)       (481)
Net income (loss) (542)     (364) (178)
End balance (in shares) at Mar. 31, 2024   4,971,937      
Ending balance at Mar. 31, 2024 80,012 $ 5 472,451 (409,437) 16,993
Beginning balance (in shares) at Dec. 31, 2023   4,511,199      
Beginning balance at Dec. 31, 2023 79,105 $ 5 470,521 (409,073) 17,652
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock received in sale of business 30        
Net income (loss) (4,698)        
End balance (in shares) at Sep. 30, 2024   5,215,709      
Ending balance at Sep. 30, 2024 79,778 $ 5 479,025 (418,589) 19,337
Beginning balance (in shares) at Mar. 31, 2024   4,971,937      
Beginning balance at Mar. 31, 2024 80,012 $ 5 472,451 (409,437) 16,993
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   2,061      
Common stock issued for Employee Stock Purchase Plan 14   14    
Stock-based compensation (61)   (61)    
Common stock received in sale of business (in shares)   (5,060)      
Common stock received in sale of business (30)   (30)    
Common stock issued for acquisition (in shares)   17,640      
Common stock issued for acquisition 156   156    
Reverse stock split adjustment (in shares)   690      
Contributions 301       301
Distributions (1,380)       (1,380)
Net income (loss) 3,010     (364) 3,374
End balance (in shares) at Jun. 30, 2024   4,987,268      
Ending balance at Jun. 30, 2024 82,022 $ 5 472,530 (409,801) 19,288
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   4,300      
Common stock issued for Employee Stock Purchase Plan 25   25    
Stock-based compensation (in shares)   27,035      
Stock-based compensation 1,964   1,964    
Warrant exercises (in shares)   150,000      
Warrant exercises 3,820   3,820    
Common stock issued for acquisition (in shares)   47,106      
Common stock issued for acquisition 250   250    
Contributions 660   436   224
Distributions (1,798)       (1,798)
Net income (loss) (7,165)     (8,788) 1,623
End balance (in shares) at Sep. 30, 2024   5,215,709      
Ending balance at Sep. 30, 2024 79,778 $ 5 479,025 (418,589) 19,337
Beginning balance (in shares) at Dec. 31, 2024   5,511,452      
Beginning balance at Dec. 31, 2024 188,533 $ 6 489,409 (356,976) 56,094
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   1,161      
Common stock issued for Employee Stock Purchase Plan 40   40    
Stock-based compensation (in shares)   422,091      
Stock-based compensation 23,252   23,252    
Vesting of Restricted Stock Units (in shares)   15,835      
Distributions (7,364)       (7,364)
Net income (loss) 50,806     21,217 29,589
End balance (in shares) at Mar. 31, 2025   5,950,539      
Ending balance at Mar. 31, 2025 255,267 $ 6 512,701 (335,759) 78,319
Beginning balance (in shares) at Dec. 31, 2024   5,511,452      
Beginning balance at Dec. 31, 2024 188,533 $ 6 489,409 (356,976) 56,094
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock received in sale of business 0        
Net income (loss) 163,749        
End balance (in shares) at Sep. 30, 2025   6,905,262      
Ending balance at Sep. 30, 2025 438,033 $ 7 615,180 (298,021) 120,867
Beginning balance (in shares) at Mar. 31, 2025   5,950,539      
Beginning balance at Mar. 31, 2025 255,267 $ 6 512,701 (335,759) 78,319
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   866      
Common stock issued for Employee Stock Purchase Plan 65   65    
Debt conversion to common stock (in shares)   17,874      
Debt conversion to common stock 477   477    
Stock-based compensation (in shares)   602,798      
Stock-based compensation 75,305 $ 1 75,304    
Vesting of Restricted Stock Units (in shares)   23,032      
Asset acquisition noncontrolling interest 789       789
Contributions 242   152   90
Distributions (11,412)       (11,412)
Net income (loss) 16,144     (17,697) 33,841
End balance (in shares) at Jun. 30, 2025   6,595,109      
Ending balance at Jun. 30, 2025 336,877 $ 7 588,699 (353,456) 101,627
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Common stock issued for Employee Stock Purchase Plan (in shares)   351      
Common stock issued for Employee Stock Purchase Plan 42   42    
Stock-based compensation (in shares)   307,700      
Stock-based compensation 26,189   26,189    
Common stock issued for acquisition (in shares)   2,102      
Common stock issued for acquisition 250   250    
Asset acquisition noncontrolling interest 1,200       1,200
Contributions 74       74
Distributions (23,398)       (23,398)
Net income (loss) 96,799     55,435 41,364
End balance (in shares) at Sep. 30, 2025   6,905,262      
Ending balance at Sep. 30, 2025 $ 438,033 $ 7 $ 615,180 $ (298,021) $ 120,867