XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED) - USD ($)
shares in Thousands, $ in Thousands
Total
Stockholders’ Equity
Class A and Class B Common Stock
Additional Paid-In Capital
Accumulated Deficit
Non- Controlling Interests
Beginning balance (in shares) at Dec. 31, 2023     206,875      
Beginning balance at Dec. 31, 2023 $ 142,872 $ 142,872 $ 207 $ 458,027 $ (315,362) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     7,053      
Vesting of equity-based payment awards 0   $ 7 (7)    
Taxes withheld under equity-based compensation plans, net (in shares)     (2,433)      
Taxes withheld under equity-based compensation plans, net (3,483) (3,483) $ (2) (3,481)    
Equity-based compensation expense 13,554 13,554   13,554    
Recognition of non-controlling interests 1,050         1,050
Net loss (18,163) (18,163)     (18,163)  
Ending balance (in shares) at Mar. 31, 2024     211,495      
Ending balance at Mar. 31, 2024 135,830 134,780 $ 212 468,093 (333,525) 1,050
Beginning balance (in shares) at Dec. 31, 2023     206,875      
Beginning balance at Dec. 31, 2023 142,872 142,872 $ 207 458,027 (315,362) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Recognition of non-controlling interests 1,050          
Net loss (68,203)          
Ending balance (in shares) at Sep. 30, 2024     214,411      
Ending balance at Sep. 30, 2024 88,909 88,086 $ 215 471,436 (383,565) 823
Beginning balance (in shares) at Mar. 31, 2024     211,495      
Beginning balance at Mar. 31, 2024 135,830 134,780 $ 212 468,093 (333,525) 1,050
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     3,712      
Vesting of equity-based payment awards 0   $ 4 (4)    
Taxes withheld under equity-based compensation plans, net (in shares)     (1,387)      
Taxes withheld under equity-based compensation plans, net (1,787) (1,787) $ (1) (1,786)    
Equity-based compensation expense 5,284 5,284   5,284    
Net loss (21,784) (21,784)     (21,784)  
Ending balance (in shares) at Jun. 30, 2024     213,820      
Ending balance at Jun. 30, 2024 117,543 116,493 $ 215 471,587 (355,309) 1,050
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     529      
Taxes withheld under equity-based compensation plans, net (in shares)     (144)      
Taxes withheld under equity-based compensation plans, net (131) (131)   (131)    
Equity-based compensation expense (195) (195)   (195)    
Exercise of stock options (in shares)     206      
Exercise of stock options 175 175   175    
Distributions to non-controlling interests (227)         (227)
Net loss (28,256) (28,256)     (28,256)  
Ending balance (in shares) at Sep. 30, 2024     214,411      
Ending balance at Sep. 30, 2024 $ 88,909 88,086 $ 215 471,436 (383,565) 823
Beginning balance (in shares) at Dec. 31, 2024 205,026   205,026      
Beginning balance at Dec. 31, 2024 $ 71,801 70,978 $ 205 471,129 (400,356) 823
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     1,383      
Vesting of equity-based payment awards 0   $ 1 (1)    
Taxes withheld under equity-based compensation plans, net (in shares)     (392)      
Taxes withheld under equity-based compensation plans, net (127) (127)   (127)    
Equity-based compensation expense 628 628   628    
Repurchase of common stock (in shares)     (791)      
Repurchase of common stock (345) (345) $ (1) (344)    
Net loss (19,258) (19,258)     (19,258)  
Ending balance (in shares) at Mar. 31, 2025     205,226      
Ending balance at Mar. 31, 2025 $ 52,699 51,876 $ 205 471,285 (419,614) 823
Beginning balance (in shares) at Dec. 31, 2024 205,026   205,026      
Beginning balance at Dec. 31, 2024 $ 71,801 70,978 $ 205 471,129 (400,356) 823
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Exercise of stock options (in shares) 171          
Recognition of non-controlling interests $ 0          
Net loss $ (69,490)          
Ending balance (in shares) at Sep. 30, 2025 202,612   202,612      
Ending balance at Sep. 30, 2025 $ 2,578 1,755 $ 202 471,399 (469,846) 823
Beginning balance (in shares) at Mar. 31, 2025     205,226      
Beginning balance at Mar. 31, 2025 52,699 51,876 $ 205 471,285 (419,614) 823
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     13      
Equity-based compensation expense 511 511   511    
Repurchase of common stock (in shares)     (1,932)      
Repurchase of common stock (649) (649) $ (2) (647)    
Net loss (24,407) (24,407)     (24,407)  
Ending balance (in shares) at Jun. 30, 2025     203,307      
Ending balance at Jun. 30, 2025 28,154 27,331 $ 203 471,149 (444,021) 823
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Vesting of equity-based payment awards (in shares)     140      
Taxes withheld under equity-based compensation plans, net (in shares)     (47)      
Taxes withheld under equity-based compensation plans, net (31) (31)   (31)    
Equity-based compensation expense 806 806   806    
Repurchase of common stock (in shares)     (959)      
Repurchase of common stock (586) (586) $ (1) (585)    
Exercise of stock options (in shares)     171      
Exercise of stock options 60 60   60    
Net loss $ (25,825) (25,825)     (25,825)  
Ending balance (in shares) at Sep. 30, 2025 202,612   202,612      
Ending balance at Sep. 30, 2025 $ 2,578 $ 1,755 $ 202 $ 471,399 $ (469,846) $ 823