XML 28 R6.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY - USD ($)
shares in Thousands, $ in Thousands
Total
IPO
Common Stock Issuance
Common Units
Historical preferred units
Stockholders’ Equity
Stockholders’ Equity
IPO
Stockholders’ Equity
Common Stock Issuance
Historical LLC Units
Historical LLC Units
Common Units
Historical LLC Units
Historical preferred units
Class A and Class B Common Stock
Class A and Class B Common Stock
IPO
Class A and Class B Common Stock
Common Stock Issuance
Class A and Class B Common Stock
Common Units
Class A and Class B Common Stock
Historical preferred units
Additional Paid-In Capital
Additional Paid-In Capital
IPO
Additional Paid-In Capital
Common Stock Issuance
Additional Paid-In Capital
Common Units
Additional Paid-In Capital
Historical preferred units
Accumulated Deficit
Non- Controlling Interests
Historical LLC units, beginning balance (in shares) at Dec. 31, 2019                 89,821                            
Beginning balance (in shares) at Dec. 31, 2019                       0                      
Beginning balance at Dec. 31, 2019 $ 34,840         $ 33,794           $ 0         $ 71,947         $ (38,153) $ 1,046
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Units issued in acquisitions or asset purchases (in shares)                 10,000                            
Units issued in acquisitions or asset purchases 2,800         2,800                     2,800            
Purchase of non-controlling interests (in shares)                 3,635                            
Purchase of non-controlling interests (10,973)         (8,329)                     (8,329)           (2,644)
Vesting of restricted common units (in shares)                 2,626                            
Equity-based compensation expense 680         680                     680            
Issuance of warrants 280         280                     280            
Net (loss) income (23,841)         (25,439)                               (25,439) 1,598
Historical LLC units, ending balance (in shares) at Dec. 31, 2020                 106,082                            
Ending balance (in shares) at Dec. 31, 2020                       0                      
Ending balance at Dec. 31, 2020 3,786         3,786           $ 0         67,378         (63,592) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Issuance of stock (in shares)                         11,500 1,986                  
Issuance of stock   $ 86,065 $ 3,750       $ 86,065 $ 3,750         $ 12 $ 2       $ 86,053 $ 3,748        
Units issued in acquisitions or asset purchases (in shares)                       664                      
Units issued in acquisitions or asset purchases 3,652         3,652           $ 1         3,651            
Equity issued in litigation settlement (in shares)                 5,025                            
Equity issued in litigation settlement 27,431         27,431                     27,431            
Conversion of historical common and preferred units (in shares)                   (55,330) (58,036)                        
Conversion of historical common and preferred units (in shares)                             55,330 58,036              
Conversion of historical common and preferred units       $ 0 $ 0                   $ 55 $ 58       $ (55) $ (58)    
Conversion of convertible notes upon initial public offering (in shares)                       37,388                      
Conversion of preferred units into Class A common stock upon initial public offering 137,755         137,755           $ 37         137,718            
Beneficial conversion feature associated with conversion of preferred units upon initial public offering (in shares)                       3,420                      
Beneficial conversion feature associated with conversion of preferred units upon initial public offering 27,361         27,361           $ 3         27,358            
Vesting of restricted common units (in shares)                 2,209     3,388                      
Vesting of restricted common units 0                     $ 3         (3)            
Equity-based compensation expense (in shares)                 50                            
Equity-based compensation expense 14,502         14,502                     14,502            
Repurchase of warrants (4,156)         (4,156)                     (4,156)            
Taxes withheld under equity-based compensation plans, net (in shares)                       (126)                      
Taxes withheld under equity-based compensation plans, net (1,012)         (1,012)                     (1,012)            
Net (loss) income (122,657)         (122,657)                               (122,657)  
Historical LLC units, ending balance (in shares) at Dec. 31, 2021                 0                            
Ending balance (in shares) at Dec. 31, 2021                       171,586                      
Ending balance at Dec. 31, 2021 176,477         176,477           $ 171         362,555         (186,249) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Shares issued in acquisitions or asset purchases (in shares)                       12,900                      
Shares issued in acquisitions or asset purchases 42,957         42,957           $ 13         42,944            
Vesting of restricted common units (in shares)                       4,998                      
Vesting of restricted common units 0                     $ 5         (5)            
Equity-based compensation expense 27,570         27,570                     27,570            
Issuance of warrants 2,639         2,639                     2,639            
Taxes withheld under equity-based compensation plans, net (in shares)                       (1,420)                      
Taxes withheld under equity-based compensation plans, net (5,329)         (5,329)           $ (1)         (5,328)            
Net (loss) income (80,899)         (80,899)                               (80,899)  
Historical LLC units, ending balance (in shares) at Dec. 31, 2022                 0                            
Ending balance (in shares) at Dec. 31, 2022                       188,064                      
Ending balance at Dec. 31, 2022 $ 163,415         $ 163,415           $ 188         $ 430,375         $ (267,148) $ 0