XML 22 R6.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) - USD ($)
shares in Thousands, $ in Thousands
Total
Stockholders’ Equity (Deficit)
Class A and Class B Common Stock
Additional Paid-In Capital
Accumulated Deficit
Non- Controlling Interests
Beginning balance (in shares) at Dec. 31, 2022     188,064      
Beginning balance at Dec. 31, 2022 $ 163,415 $ 163,415 $ 188 $ 430,375 $ (267,148) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares issued in private offering, net of offering expenses (in shares)     9,859      
Shares issued in private offering, net of offering expenses 7,000 7,000 $ 10 6,990    
Shares issued in acquisitions or asset purchases (in shares)     5,185      
Shares issued in acquisitions or asset purchases 4,770 4,770 $ 5 4,765    
Vesting of equity-based payment awards (in shares)     4,950      
Vesting of equity-based payment awards 0   $ 5 (5)    
Equity-based compensation expense 16,938 16,938   16,938    
Taxes withheld under equity-based compensation plans, net (in shares)     (1,402)      
Taxes withheld under equity-based compensation plans, net $ (1,223) (1,223) $ (1) (1,222)    
Exercise of stock options (in shares) 219   219      
Exercise of stock options $ 186 186   186    
Recognition of non-controlling interests 0          
Net loss (48,214) (48,214)     (48,214)  
Ending balance (in shares) at Dec. 31, 2023     206,875      
Ending 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)     13,628      
Vesting of equity-based payment awards 0   $ 14 (14)    
Equity-based compensation expense 21,452 21,452   21,452    
Taxes withheld under equity-based compensation plans, net (in shares)     (4,683)      
Taxes withheld under equity-based compensation plans, net $ (5,776) (5,776) $ (5) (5,771)    
Exercise of stock options (in shares) 206   206      
Exercise of stock options $ 175 175   175    
Repurchase of common stock (in shares)     (11,000)      
Repurchase of common stock (2,750) (2,750) $ (11) (2,739)    
Repurchase of warrants (1) (1)   (1)    
Recognition of non-controlling interests 1,050         1,050
Distributions to non-controlling interests (227)         (227)
Net loss $ (84,994) (84,994)     (84,994)  
Ending balance (in shares) at Dec. 31, 2024 205,026   205,026      
Ending 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)     2,571      
Vesting of equity-based payment awards 0   $ 3 (3)    
Equity-based compensation expense 2,446 2,446   2,446    
Taxes withheld under equity-based compensation plans, net (in shares)     (926)      
Taxes withheld under equity-based compensation plans, net $ (500) (500) $ (1) (499)    
Exercise of stock options (in shares) 347   347      
Exercise of stock options $ 140 140   140    
Repurchase of common stock (in shares)     (4,801)      
Repurchase of common stock (2,311) (2,311) $ (5) (2,306)    
Recognition of non-controlling interests 0          
Net loss $ (118,193) (118,193)     (118,193)  
Ending balance (in shares) at Dec. 31, 2025 202,217   202,217      
Ending balance at Dec. 31, 2025 $ (46,617) $ (47,440) $ 202 $ 470,907 $ (518,549) $ 823