XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Accumulated Deficit
Accumulated Other Comprehensive Loss
Class A Treasury Stock
Additional Paid-in Capital
Non-controlling Interest
Class A common stock
Common Stock
Class B common stock
Class B common stock
Common Stock
Increase (Decrease) in Stockholders' Equity                  
Treasury stock, shares outstanding (in shares)       0          
Beginning balance at Dec. 31, 2020 $ 246,410 $ (98,558) $ (686) $ 0 $ 319,642 $ 25,983 $ 26   $ 3
Beginning common stock, shares outstanding (in shares) at Dec. 31, 2020             25,711,000   3,040,000
Increase (Decrease) in Stockholders' Equity                  
Exchange of LLC Interests held by LLC Owners (in shares)             2,748,000   2,748,000
Exchange of LLC Interests held by LLC Owners 0   66   23,593 (23,659) $ 3   $ (3)
Accrued tax distributions (7)         (7)      
Other comprehensive income (208)   (205)     (3)      
Stock based compensation expense 7,188       6,885 303      
Exercise of options to purchase common stock (in shares)             533,000    
Exercise of options to purchase common stock 12,617       12,617        
Issuance of stock for vesting of RSU's, net of tax with holdings (in shares)             73,000    
Issuance of stock vesting of RSU's, net of tax withholdings (901)       (901)        
Net loss (1,908) (1,843)       (65)      
Ending balance at Sep. 30, 2021 263,191 (100,401) (825) 0 361,836 2,552 $ 29   $ 0
Ending common stock, shares outstanding (in shares) at Sep. 30, 2021             29,065,000   292,000
Beginning balance at Dec. 31, 2020 $ 246,410 (98,558) (686) 0 319,642 25,983 $ 26   $ 3
Beginning common stock, shares outstanding (in shares) at Dec. 31, 2020             25,711,000   3,040,000
Increase (Decrease) in Stockholders' Equity                  
Exercise of options to purchase common stock (in shares) 583,000                
Ending balance at Dec. 31, 2021 $ 255,220 (114,525) (684) $ 0 368,006 2,394 $ 29   $ 0
Ending common stock, shares outstanding (in shares) at Dec. 31, 2021             29,139,000 272,000 272,000
Increase (Decrease) in Stockholders' Equity                  
Treasury stock, shares outstanding (in shares)       0          
Beginning balance at Jun. 30, 2021 269,624 (92,499) (126) $ 0 358,506 3,714 $ 29   $ 0
Beginning common stock, shares outstanding (in shares) at Jun. 30, 2021             28,909,000   425,000
Increase (Decrease) in Stockholders' Equity                  
Exchange of LLC Interests held by LLC Owners (in shares)             133,000   133,000
Exchange of LLC Interests held by LLC Owners 0   3   769 (772)     $ 0
Accrued tax distributions 1         1      
Other comprehensive income (712)   (702)     (10)      
Stock based compensation expense 2,627       2,581 46      
Exercise of options to purchase common stock (in shares)             2,000    
Exercise of options to purchase common stock 29       29        
Issuance of stock for vesting of RSU's, net of tax with holdings (in shares)             21,000    
Issuance of stock vesting of RSU's, net of tax withholdings (49)       (49)        
Net loss (8,328) (7,902)       (426)      
Ending balance at Sep. 30, 2021 $ 263,191 (100,401) (825) $ 0 361,836 2,552 $ 29   $ 0
Ending common stock, shares outstanding (in shares) at Sep. 30, 2021             29,065,000   292,000
Increase (Decrease) in Stockholders' Equity                  
Treasury stock, shares outstanding (in shares)       0          
Treasury stock, shares outstanding (in shares) 0     0          
Beginning balance at Dec. 31, 2021 $ 255,220 (114,525) (684) $ 0 368,006 2,394 $ 29   $ 0
Beginning common stock, shares outstanding (in shares) at Dec. 31, 2021             29,139,000 272,000 272,000
Increase (Decrease) in Stockholders' Equity                  
Exchange of LLC Interests held by LLC Owners (in shares)             20,000   20,000
Exchange of LLC Interests held by LLC Owners 0       192 (192)      
Other comprehensive income $ (2,475)   (2,454)     (21)      
Treasury stock purchased (in shares) 373,408     373,000          
Treasury stock purchased $ (3,857)     $ (3,857)          
Stock based compensation expense $ 8,904       8,826 78      
Exercise of options to purchase common stock (in shares) 2,000           2,000    
Exercise of options to purchase common stock $ 115       115        
Issuance of stock for vesting of RSU's, net of tax with holdings (in shares)             158,000    
Issuance of stock vesting of RSU's, net of tax withholdings (862)       (862)        
Net loss (41,733) (41,373)       (360)      
Ending balance at Sep. 30, 2022 215,312 (155,898) (3,138) $ (3,857) 376,277 1,899 $ 29   $ 0
Ending common stock, shares outstanding (in shares) at Sep. 30, 2022             29,319,000 252,000 252,000
Increase (Decrease) in Stockholders' Equity                  
Treasury stock, shares outstanding (in shares)       0          
Beginning balance at Jun. 30, 2022 267,441 (106,762) (2,203) $ 0 374,057 2,320 $ 29   $ 0
Beginning common stock, shares outstanding (in shares) at Jun. 30, 2022             29,304,000   252,000
Increase (Decrease) in Stockholders' Equity                  
Other comprehensive income (942)   (935)     (7)      
Treasury stock purchased (in shares)       373,000          
Treasury stock purchased (3,857)     $ (3,857)          
Stock based compensation expense 2,238       2,217 21      
Issuance of stock for vesting of RSU's, net of tax with holdings (in shares)             15,000    
Issuance of stock vesting of RSU's, net of tax withholdings 3       3        
Net loss (49,571) (49,136)       (435)      
Ending balance at Sep. 30, 2022 $ 215,312 $ (155,898) $ (3,138) $ (3,857) $ 376,277 $ 1,899 $ 29   $ 0
Ending common stock, shares outstanding (in shares) at Sep. 30, 2022             29,319,000 252,000 252,000
Increase (Decrease) in Stockholders' Equity                  
Treasury stock, shares outstanding (in shares) 373,000     373,000