XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Changes in Stockholders' Equity (Deficit) / Members' Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Members interest
Preferred Stock
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     $ (13,371)   $ 2,865 $ 102,768
Limited Liability Company (LLC) Members' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Issuance of members' interest, net of offering costs of $837     19,163           19,163
Redemption of members' interest     (2,112)     (1,601)     (3,713)
Distributions to members           (250,000)     (250,000)
Equity-based compensation     5,223           5,223
Members equity, Ending Balance at Mar. 31, 2019     135,548     (270,773)   3,213 (132,012)
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income (loss)           (5,801)   348 (5,453)
Members equity, Beginning Balance at Dec. 31, 2018     113,274     (13,371)   2,865 102,768
Members equity, Ending Balance at Jun. 30, 2019     135,731     (272,856)   2,236 (134,889)
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income (loss)                 $ (7,175)
Effects of the DFB Merger:                  
Stock Issued During Period, Shares, New Issues                 1,000
Members equity, Beginning Balance at Mar. 31, 2019     135,548     (270,773)   3,213 $ (132,012)
Limited Liability Company (LLC) Members' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Equity-based compensation     183           183
Distributions to noncontrolling interest               (1,338) (1,338)
Members equity, Ending Balance at Jun. 30, 2019     $ 135,731     (272,856)   2,236 (134,889)
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Distributions to noncontrolling interest               (1,338) (1,338)
Net income (loss)           (2,083)   361 (1,722)
Balance at beginning of period at Dec. 31, 2019 $ 4 $ 3     $ 11,252 (27,210) $ 1,431 (14,729) (29,249)
Shares, Outstanding, Beginning Balance at Dec. 31, 2019 40,816 31,564              
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Issuance of common stock for acquisitions         6,248       6,248
Issuance of common stock for acquisitions (in shares) 387                
Exchange of Class B Common Stock to Class A Common Stock         (361)     361  
Exchange of Class B Common Stock to Class A Common Stock (in shares) 1,000 (1,000)              
Cashless exercise of warrants (in shares) 1,092                
Equity-based compensation         2,223       2,223
Equity-based compensation (in shares) 59                
Net income (loss)           (158)   424 266
Equity activity resulting from Tax Receivable Agreement         2,482       2,482
Change in fair value of interest rate swaps, net of reclassification adjustment             (6,570) (4,847) (11,417)
Balance at end of period at Mar. 31, 2020 $ 4 $ 3     21,844 (27,368) (5,139) (18,791) (29,447)
Shares, Outstanding, Ending Balance at Mar. 31, 2020 43,354 30,564              
Balance at beginning of period at Dec. 31, 2019 $ 4 $ 3     11,252 (27,210) 1,431 (14,729) $ (29,249)
Shares, Outstanding, Beginning Balance at Dec. 31, 2019 40,816 31,564              
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Cashless exercise of warrants (in shares)                 1,100
Net income (loss)                 $ 7,435
Balance at end of period at Jun. 30, 2020 $ 3 $ 3   $ 1 37,614 (23,335) (5,795) (15,285) (6,794)
Shares, Outstanding, Ending Balance at Jun. 30, 2020 30,665 28,509   158          
Limited Liability Company (LLC) Members' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Distributions to noncontrolling interest               (800) (800)
Balance at beginning of period at Mar. 31, 2020 $ 4 $ 3     21,844 (27,368) (5,139) (18,791) (29,447)
Shares, Outstanding, Beginning Balance at Mar. 31, 2020 43,354 30,564              
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Exchange of Class B Common Stock to Class A Common Stock         (1,580)     1,580  
Exchange of Class B Common Stock to Class A Common Stock (in shares) 2,055 (2,055)              
Exchange of Class A Common Stock for Series B-1 Preferred Stock $ (2)     $ 1 1        
Exchange of Class A Common Stock for Series B-1 Preferred Stock (in shares) (15,810)     158          
Distributions to noncontrolling interest               (800) (800)
Cashless exercise of warrants $ 1       11,882       11,883
Cashless exercise of warrants (in shares) 1,034                
Equity-based compensation         3,244       3,244
Equity-based compensation (in shares) 32                
Net income (loss)           4,033   3,136 7,169
Equity activity resulting from Tax Receivable Agreement         2,223       2,223
Change in fair value of interest rate swaps, net of reclassification adjustment             (656) (410) (1,066)
Balance at end of period at Jun. 30, 2020 $ 3 $ 3   $ 1 $ 37,614 $ (23,335) $ (5,795) $ (15,285) $ (6,794)
Shares, Outstanding, Ending Balance at Jun. 30, 2020 30,665 28,509   158