XML 35 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Members' Equity and Stockholders' Equity - USD ($)
$ in Thousands
Total
Class A [Member]
Class B [Member]
Members' Equity [Member]
Common Stock [Member]
Class A [Member]
Common Stock [Member]
Class B [Member]
Additional Paid-in capital [Member]
Retained Earnings [Member]
Non-Controlling Interests [Member]
Beginning Balance at Dec. 31, 2022 $ 75,929     $ 42,729         $ 33,200
Contributions 889               889
Non-cash equity contribution 225               225
Net income 37,720     23,902         13,818
Distributions (54,904)     (38,422)         (16,482)
Ending Balance at Dec. 31, 2023 59,859     28,209         31,650
Net income (71,033)                
Net income prior to Corporate Reorganization 39,110     22,760         16,350
Contributions prior to Corporate Reorganization 2,107               2,107
Distributions prior to Corporate Reorganization (50,329)     (36,050)         (14,279)
Non-cash equity contribution prior to Corporate Reorganization 4,989               4,989
Conversion of non-controlling interest into Guardian Pharmacy, LLC common units       34,169         (34,169)
Conversion of Restricted Interest Unit awards into Guardian Pharmacy, LLC common units 142,498     142,498          
Conversion of Guardian Pharmacy, LLC common units into Class B common stock of Guardian Pharmacy Services, Inc. (Shares)           54,094,232      
Conversion of Guardian Pharmacy, LLC common units into Class B common stock of Guardian Pharmacy Services, Inc.       $ (191,586)   $ 54 $ 9,185 $ 182,347  
Issuance of Class A common stock, net of costs (Shares)         9,200,000        
Issuance of Class A common stock, net of costs 106,762       $ 9   106,753    
Payments to Class B common stock stockholders of $1.02 per share (55,176)             (55,176)  
Recognition of deferred tax asset, net from Corporate Reorganization 5,973           5,973    
Net income (loss) attributable to Guardian Pharmacy Services, Inc. (110,047) $ (16,261) $ (93,786)         (110,047)  
Share-based compensation forfeitures (Shares)           (7,074)      
Net income (loss) attributable to non-controlling interest subsequent to Corporate Reorganization (96)               (96)
Share-based compensation forfeitures (1)           (1)    
Contributions Subsequent To Corporate Reorganization 651               651
Non-cash equity contribution subsequent to Corporate Reorganization 286               286
Distributions Subsequent To Corporate Reorganization (184)               (184)
Equity-based compensation subsequent to Corporate Reorganization 3,574           3,574    
Ending Balance at Dec. 31, 2024 $ 149,976       $ 9 $ 54 $ 125,484 $ 17,124 $ 7,305
Ending Balance (Shares) at Dec. 31, 2024         9,200,000 54,087,158