XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Class A Common Stock
Common Stock
Class V Common Stock
Additional Paid-In Capital
Treasury Stock
Accumulated Deficit
Non-controlling Interests
Balance at Dec. 31, 2023 $ 830,788 $ 9   $ 1,151,324 $ (12,528) $ (323,670) $ 15,653
Balance, shares at Dec. 31, 2023   90,803,984 100        
Release of share awards vested under Incentive Plan and ESPP, Shares   935,184          
Tax withholding related to shares vesting under Incentive Plan and ESPP (2,407)     (2,412)     5
Tax withholding related to shares vesting under Incentive Plan and ESPP, Shares   (245,376)          
Stock-based compensation 6,282     6,303     (21)
Net loss (5,365)         (5,212) (153)
Balance at Mar. 31, 2024 829,298 $ 9   1,155,215 (12,528) (328,882) 15,484
Balance, shares at Mar. 31, 2024   91,493,792 100        
Balance at Dec. 31, 2024 773,169 $ 9   1,148,871 (53,782) (333,826) 11,897
Balance, shares at Dec. 31, 2024   88,239,494 100        
Exchange of Post-Merger Repay Units       197     (197)
Exchange of Post-Merger Repay Units Shares   90,000          
Release of share awards vested under Incentive Plan and ESPP, Shares   1,138,384          
Tax withholding related to shares vesting under Incentive Plan and ESPP (3,147)     (3,164)     17
Tax withholding related to shares vesting under Incentive Plan and ESPP, Shares   (394,736)          
Stock-based compensation 5,344     5,361     (17)
Net loss (8,168)         (7,947) (221)
Balance at Mar. 31, 2025 $ 767,198 $ 9   $ 1,151,265 $ (53,782) $ (341,773) $ 11,479
Balance, shares at Mar. 31, 2025   89,073,142 100