XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed 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, 2023 $ 2       $ 550,637 $ (140,217) $ 638 $ (487,121) $ (76,061)
Beginning balance, Shares at Dec. 31, 2023 18,269,284   1            
Net income (loss)           (3,353)   (2,254) (5,607)
Equity-based compensation expense and dividend equivalents, Value         8,146 (585)     7,561
Equity-based compensation expense and dividend equivalents, Shares 866,069                
Change in accumulated other comprehensive income (loss)             (743) (505) (1,248)
Shares withheld for taxes on share-based compensation, Value         (2,498)       (2,498)
Shares withheld for taxes on share-based compensation, Shares (282,495)                
Ending balance, Value at Mar. 31, 2024 $ 2       556,285 (144,155) (105) (489,880) (77,853)
Ending balance, Shares at Mar. 31, 2024 18,852,858   1            
Beginning balance, Value at Dec. 31, 2024 $ 2       565,072 (133,727) (1,864) (487,877) (58,394)
Beginning balance, Shares at Dec. 31, 2024 18,971,435 18,971,435 1 1          
Net income (loss)           (1,958)   (1,278) (3,236)
Equity-based compensation expense and dividend equivalents, Value         10,306 (324)     9,982
Equity-based compensation expense and dividend equivalents, Shares 1,410,497                
Change in accumulated other comprehensive income (loss)             237 154 391
Shares withheld for taxes on share-based compensation, Value         (4,237)       (4,237)
Shares withheld for taxes on share-based compensation, Shares (475,011)                
Other           1   (30) (29)
Ending balance, Value at Mar. 31, 2025 $ 2       $ 571,141 $ (136,008) $ (1,627) $ (489,031) $ (55,523)
Ending balance, Shares at Mar. 31, 2025 19,906,921 19,906,921 1 1