XML 44 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Common Class A
Common Stock
Common Class A
Common Class B
Common Stock
Common Class B
Additional paid-in capital
Retained earnings (accumulated deficit)
Accumulated other comprehensive income (loss), net of tax
Non-controlling interest
Total
Beginning balance, Value at Dec. 31, 2020 $ 2       $ 491,422 $ 25,628 $ 612 $ (416,007) $ 101,657
Beginning balance, Shares at Dec. 31, 2020 18,390,691   1            
Net income (loss)           (15,616)   (9,004) (24,620)
Distributions to non-controlling unitholders               (14,206) (14,206)
Equity-based compensation expense and dividend equivalents, Value         29,237 (472)     28,765
Equity-based compensation expense and dividend equivalents, Shares 547,398                
Dividends to Class A common stockholders           (17,361)     (17,361)
Change in accumulated other comprehensive income (loss)             38 10 48
Shares withheld for taxes on share-based compensation, Value         (5,329)       (5,329)
Shares withheld for taxes on share-based compensation, Shares (131,895)                
Other         113       113
Ending balance, Value at Dec. 31, 2021 $ 2       515,443 (7,821) 650 (439,207) 69,067
Ending balance, Shares at Dec. 31, 2021 18,806,194   1            
Net income (loss)           6,110   4,647 10,757
Distributions to non-controlling unitholders               (13,832) (13,832)
Equity-based compensation expense and dividend equivalents, Value         26,647 (834)     25,813
Equity-based compensation expense and dividend equivalents, Shares 830,718                
Dividends to Class A common stockholders           (17,352)     (17,352)
Repurchase and retirement of common shares, Value           (34,101)     (34,101)
Repurchase and retirement of common shares, Shares (1,533,728)                
Change in accumulated other comprehensive income (loss)             (1,045) (1,080) (2,125)
Shares withheld for taxes on share-based compensation, Value         (6,524)       (6,524)
Shares withheld for taxes on share-based compensation, Shares (228,946)                
Other           (1)     (1)
Ending balance, Value at Dec. 31, 2022 $ 2       535,566 (53,999) (395) (449,472) 31,702
Ending balance, Shares at Dec. 31, 2022 17,874,238 17,874,238 1 1          
Net income (loss)           (69,022)   (29,464) (98,486)
Distributions to non-controlling unitholders               (8,655) (8,655)
Equity-based compensation expense and dividend equivalents, Value         19,438 (1,051)     18,387
Equity-based compensation expense and dividend equivalents, Shares 806,527                
Dividends to Class A common stockholders           (12,502)     (12,502)
Repurchase and retirement of common shares, Value   $ (3,400)       (3,408)     (3,408)
Repurchase and retirement of common shares, Shares (160,405) (160,405)              
Change in accumulated other comprehensive income (loss)             1,033 470 1,503
Shares withheld for taxes on share-based compensation, Value         (4,367)       (4,367)
Shares withheld for taxes on share-based compensation, Shares (251,076)                
Other           (235)     (235)
Ending balance, Value at Dec. 31, 2023 $ 2       $ 550,637 $ (140,217) $ 638 $ (487,121) $ (76,061)
Ending balance, Shares at Dec. 31, 2023 18,269,284 18,269,284 1 1