XML 15 R4.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Stockholders' /Members' Equity (Deficit) and Mezzanine Equity (Unaudited) - USD ($)
$ in Thousands
Total
APIC
Accumulated Deficit
Members’ Deficit
Notes Receivable from Stockholders/ Members
Noncontrolling Interest
Redeemable Noncontrolling Interest
Redeemable Members’ Capital
Common Class A
Common Stock
Common Class B
Common Stock
Balance at beginning of period, stockholders'/members' equity (deficit) at Dec. 31, 2018 $ (62,759)     $ (63,606) $ (90) $ 937        
Balance at beginning of period, mezzanine equity at Dec. 31, 2018             $ 46,208 $ 39,354    
Stockholders' Equity [Roll Forward]                    
Net income (loss) 231     119   112 3,761 485    
Contributions             35      
Contributions through issuance of member notes receivable (263)       (310) 47 263      
Repayment of member notes receivable 160       160          
Issuance and vesting of Management Incentive Units 663     663            
Issuance of common units 998     612   386        
Issuance of common units 5,509             5,509    
Repurchase redemption value adjustments               (1,323)    
Equity issued in business combinations 1,000         1,000 37,637      
Redemptions and repurchases of common stock/ common units               (11,177)    
Change in the redemption value of redeemable interests (140,708)     (140,708)     167 140,541    
Distributions (3,217)     (3,122)   (95) (5,463) (1,151)    
Balance at end of period, stockholders'/members' equity (deficit) at Sep. 30, 2019 (203,895)     (206,042) (240) 2,387        
Balance at end of period, mezzanine equity at Sep. 30, 2019             82,608 172,238    
Balance at beginning of period, stockholders'/members' equity (deficit) at Jun. 30, 2019 (126,701)     (128,869) (256) 2,424        
Balance at beginning of period, mezzanine equity at Jun. 30, 2019             65,906 110,596    
Stockholders' Equity [Roll Forward]                    
Net income (loss) (2,598)     (2,578)   (20) 1,440 (1,148)    
Contributions             1      
Repayment of member notes receivable 16       16          
Issuance and vesting of Management Incentive Units 303     303            
Issuance of common units 0                  
Equity issued in business combinations             6,674      
Change in the redemption value of redeemable interests (74,166)     (74,166)     11,125 63,041    
Distributions (749)     (732)   (17) (2,538) (251)    
Balance at end of period, stockholders'/members' equity (deficit) at Sep. 30, 2019 (203,895)     $ (206,042) (240) 2,387        
Balance at end of period, mezzanine equity at Sep. 30, 2019             82,608 $ 172,238    
Balance at beginning of period (in shares) at Dec. 31, 2019                 19,362,984 43,257,738
Balance at beginning of period, stockholders'/members' equity (deficit) at Dec. 31, 2019 237,251 $ 82,425 $ (8,650)   (688) 163,966     $ 194 $ 4
Balance at beginning of period, mezzanine equity at Dec. 31, 2019             23      
Stockholders' Equity [Roll Forward]                    
Net income (loss) (10,826)   (5,388)     (5,438) 59      
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs (in shares)                 13,225,000 (2,475,000)
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs 135,231 144,497       (9,398)     $ 132  
Contributions             19      
Issuance of common units 0                  
Equity issued in business combinations (in shares)                 513,025 4,805,572
Equity issued in business combinations 52,575 8,117       44,453     $ 5  
Share-based compensation, net of forfeitures (in shares)                 580,045  
Share-based compensation, net of forfeitures 3,486 2,600       880     $ 6  
Redemptions and repurchases of common stock (in shares)                 251,814 (340,599)
Redemptions and repurchases of common stock/ common units (1,292) 5       (1,299)     $ 2  
Repayment of stockholder notes receivable 169       169          
Change in the redemption value of redeemable interests 0                  
Balance at end of period (in shares) at Sep. 30, 2020                 33,932,868 45,247,711
Balance at end of period, stockholders'/members' equity (deficit) at Sep. 30, 2020 416,594 237,644 (14,038)   (519) 193,164     $ 339 $ 4
Balance at end of period, mezzanine equity at Sep. 30, 2020             101      
Balance at beginning of period (in shares) at Jun. 30, 2020                 33,302,477 45,458,763
Balance at beginning of period, stockholders'/members' equity (deficit) at Jun. 30, 2020 422,563 235,520 (10,770)   (573) 198,049     $ 333 $ 4
Balance at beginning of period, mezzanine equity at Jun. 30, 2020             71      
Stockholders' Equity [Roll Forward]                    
Net income (loss) (7,637)   (3,268)     (4,369) 22      
Offering costs (28) (28)                
Contributions             8      
Equity issued in business combinations (in shares)                 25,491 0
Equity issued in business combinations 445 445       0     $ 0  
Share-based compensation, net of forfeitures (in shares)                 393,848  
Share-based compensation, net of forfeitures 1,197 908       285     $ 4  
Redemptions and repurchases of common stock (in shares)                 211,052 (211,052)
Redemptions and repurchases of common stock/ common units 0 799       (801)     $ 2  
Repayment of stockholder notes receivable 54       54          
Balance at end of period (in shares) at Sep. 30, 2020                 33,932,868 45,247,711
Balance at end of period, stockholders'/members' equity (deficit) at Sep. 30, 2020 $ 416,594 $ 237,644 $ (14,038)   $ (519) $ 193,164     $ 339 $ 4
Balance at end of period, mezzanine equity at Sep. 30, 2020             $ 101