XML 25 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Stockholders' Equity - USD ($)
shares in Thousands, $ in Thousands
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Additional Paid-in Capital
Treasury Stock
Retained Earnings
Non-Controlling Interest
Total
Balance at Dec. 31, 2021 $ 475 $ 4 $ 0 $ 97,562 $ (130,006) $ 210,725 $ 75,837 $ 254,597
Balance (in shares) at Dec. 31, 2021 47,521 41,466 0          
Balance (in shares) at Dec. 31, 2021         (3,390)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Stock-based compensation $ 0 $ 0 $ 0 13,897 $ 0 0 16,830 30,727
Exercise of stock options $ 0 $ 0 $ 0 (349) $ 890 0 0 541
Exercise of stock options (in shares) 0 0 0   25      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options $ 0 $ 0 $ 0 (245) $ 0 0 245 0
Vesting of restricted stock units $ 0 $ 0 $ 0 (35,831) $ 42,640 0 (6,600) 209
Vesting of restricted stock units (in shares) 0 0 0   1,211      
Repurchases of Class A common stock for withholding taxes on vested RSUs $ 0 $ 0 $ 0 2,371 $ (13,499) 0 0 (11,128)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares) 0 0 0   (383)      
Repurchases of Class A common stock to treasury stock $ 0 $ 0 $ 0 27,561 $ (79,757) 0 (37,774) (89,970)
Repurchases of Class A common stock to treasury stock (Shares)         (2,593)      
Disgorgement of short-swing profits by Section 16 officer 0 0 0 58 $ 0 0 0 58
Redemption of LLC common units for Class A common stock $ 1 0 0 41,844 0 0 (45) 41,800
Redemption of LLC common units for Class A common stock (in shares) 50              
Distributions to holders of LLC common units $ 0 0 0 0 0 0 (162,963) (162,963)
Dividends 0 0 0 0 0 (105,387) 0 (105,387)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability 0 0 0 294 0 0 0 294
Non-controlling interest adjustment 0 0 0 (242) 0 0 242 0
Net (loss) income 0 0 0 0 0 123,748 214,084 337,832
Balance at Dec. 31, 2022 $ 476 $ 4 $ 0 146,920 $ (179,732) 229,086 99,856 296,610
Balance (in shares) at Dec. 31, 2022 47,571 41,466 0          
Balance (in shares) at Dec. 31, 2022         (5,130)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Stock-based compensation $ 0 $ 0 $ 0 9,458 $ 0 0 11,391 20,849
Exercise of stock options 0 0 0 (238) $ 627 0 0 389
Exercise of stock options (in shares)         18      
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options 0 0 0 (485) $ 0 0 161 (324)
Vesting of restricted stock units $ 0 $ 0 $ 0 (25,080) $ 29,542 0 (4,024) 438
Vesting of restricted stock units (in shares) 0 0 0   844      
Repurchases of Class A common stock for withholding taxes on vested RSUs $ 0 $ 0 $ 0 3,016 $ (9,877) 0 0 (6,861)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares) 0 0 0   (283)      
Redemption of LLC common units for Class A common stock $ 20 $ 0 $ 0 1,169 $ 0 0 (4,739) (3,550)
Redemption of LLC common units for Class A common stock (in shares) 2,000 (2,000)            
Distributions to holders of LLC common units $ 0 $ 0 0 0 0 0 (31,510) (31,510)
Dividends 0 0 0 0 0 (66,831) 0 (66,831)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability 0 0 0 (4,164) 0 0 0 (4,164)
Non-controlling interest adjustment 0 0 0 1,069 0 0 (1,069) 0
Net (loss) income 0 0 0 0 0 33,372 19,557 52,929
Balance at Dec. 31, 2023 $ 496 $ 4 $ 0 131,665 $ (159,440) 195,627 89,623 $ 257,975
Balance (in shares) at Dec. 31, 2023 49,571 39,466 0          
Balance (in shares) at Dec. 31, 2023         (4,551)     4,551
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Public offering of Class A common stock, net of underwriting discounts and commissions $ 126 $ 0 $ 0 185,080 $ 148,150 0 0 $ 333,356
Public offering of Class A common stock, net of underwriting discounts and commissions (in shares) 12,601       4,229      
Offering costs related to public offering of Class A common stock $ 0 0 0 (980) $ 0 0 0 (980)
Stock-based compensation 0 0 0 11,764 0 0 9,842 21,606
Exercise of stock options $ 0 $ 0 $ 0 (345) $ 894 0 0 549
Exercise of stock options (in shares) 0 0 0   25      
Non-controlling interest adjustment for capital contribution of proceeds from the public offering of Class A common stock $ 0 $ 0 $ 0 (118,798) $ 0 0 118,798 0
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options 0 0 0 (239) 0 0 239 0
Vesting of restricted stock units $ 3 $ 0 $ 0 (13,097) $ 15,320 0 (2,226) 0
Vesting of restricted stock units (in shares) 280 0 0   437      
Repurchases of Class A common stock for withholding taxes on vested RSUs $ (1) $ 0 $ 0 (487) $ (4,924) 0 0 (5,412)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares) (99)       (140)      
Redemption of LLC common units for Class A common stock $ 1 $ 0 0 1,531 $ 0 0 (682) 850
Redemption of LLC common units for Class A common stock (in shares) 149 0            
Distributions to holders of LLC common units $ 0 $ 0 0 0 0 0 (18,682) (18,682)
Dividends 0 0 0 0 0 (24,749) 0 (24,749)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability 0 0 0 (684) 0 0 0 (684)
Non-controlling interest adjustment 0 0 0 (1,718) 0 0 1,718 0
Net (loss) income 0 0 0 0 0 (38,637) (40,243) (78,880)
Balance at Dec. 31, 2024 $ 625 $ 4 $ 0 $ 193,692 $ 0 $ 132,241 $ 158,387 $ 484,949
Balance (in shares) at Dec. 31, 2024 62,502 39,466 0          
Balance (in shares) at Dec. 31, 2024         0     0