XML 73 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) / Members’ Equity (Deficit) - USD ($)
Class A Common Stock
Common Stock
Class A Common Stock
Class B Common Stock
Common Stock
Class B Common Stock
Members interest
Additional paid-in capital
Accumulated Deficit
Accumulated other comprehensive income
Noncontrolling interests in subsidiaries
Total
Members equity, Beginning Balance at Dec. 31, 2018         $ 113,274,181   $ (13,370,648)   $ 2,865,125 $ 102,768,658
Limited Liability Company (LLC) Members' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                    
Issuance of members' interest, net of offering costs of $837,156         19,162,844         19,162,844
Redemption of members' interest         (2,112,500)   (1,600,955)     (3,713,455)
Distributions to members             (250,000,000)     (250,000,000)
Equity-based compensation         5,223,108         5,223,108
Members equity, Ending Balance at Mar. 31, 2019         $ 135,547,633   (270,771,920)   3,213,264 (132,011,023)
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                    
Net income (loss)             (5,800,317)   348,139 (5,452,178)
Balance at beginning of period at Dec. 31, 2019 $ 4,082   $ 3,156     $ 11,252,052 (27,209,514) $ 1,431,029 (14,729,012) (29,248,207)
Balance at beginning of period (in shares) at Dec. 31, 2019 40,816,292 40,816,292 31,563,799 31,563,799            
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                    
Issuance of common stock for acquisitions $ 39         6,247,976       $ 6,248,015
Issuance of common stock for acquisitions (in shares) 386,874                  
Exchange of Class B Common Stock to Class A Common Stock $ 100   $ (100)     (361,005)     361,005  
Exchange of Class B Common Stock to Class A Common Stock (in shares) 1,000,000   (1,000,000)              
Cashless exercise of warrants $ 109         (109)        
Cashless exercise of warrants (in shares) 1,092,468                 1,092,468
Equity-based compensation $ 6         2,222,603       $ 2,222,609
Equity-based compensation (in shares) 58,617                  
Net income (loss)             (158,162)   423,785 265,623
Equity activity resulting from Tax Receivable Agreement           2,482,450       2,482,450
Change in fair value of interest rate swaps, net of reclassification adjustment               (6,570,167) (4,847,049) (11,417,216)
Balance at end of period at Mar. 31, 2020 $ 4,336   $ 3,056     $ 21,843,967 $ (27,367,676) $ (5,139,138) $ (18,791,271) $ (29,446,726)
Balance at end of period (in shares) at Mar. 31, 2020 43,354,251 43,354,251 30,563,799 30,563,799