XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Changes in Stockholders’ Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
Class V Common Stock
Total Stockholders’ Equity
Common Stock
Class A Common Stock
Common Stock
Class V Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interest
Beginning balance (in shares) at Dec. 31, 2022         3,237,074 7,339,310        
Beginning balance at Dec. 31, 2022 $ 336,075     $ 96,264 $ 0 $ 1 $ 773,000 $ (676,447) $ (290) $ 239,811
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation 6,713     6,713     6,713      
Unit-based compensation 542                 542
Exercise of warrants (in shares)         8,115          
Shares issued upon vesting of share-based awards, net of tax withholding (in shares)         59,801          
Exchange of Class V shares for Class A shares (in shares)           (8,115)        
Exchange of Class V shares for Class A shares 0     345     345     (345)
Currency translation adjustment, net of tax 22     7         7 15
Unrealized losses on available-for-sale securities, net of tax (229)     (72)         (72) (157)
Net loss (44,859)     (13,976)       (13,976)   (30,883)
Ending balance (in shares) at Mar. 31, 2023         3,304,990 7,331,195        
Ending balance at Mar. 31, 2023 298,264     89,281 $ 0 $ 1 780,058 (690,423) (355) 208,983
Beginning balance (in shares) at Dec. 31, 2022         3,237,074 7,339,310        
Beginning balance at Dec. 31, 2022 336,075     96,264 $ 0 $ 1 773,000 (676,447) (290) 239,811
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Currency translation adjustment, net of tax 360                  
Unrealized losses on available-for-sale securities, net of tax 2                  
Net loss (95,366)                  
Ending balance (in shares) at Jun. 30, 2023         3,651,442 7,331,195        
Ending balance at Jun. 30, 2023 259,876     83,796 $ 0 $ 1 791,232 (707,271) (166) 176,080
Beginning balance (in shares) at Mar. 31, 2023         3,304,990 7,331,195        
Beginning balance at Mar. 31, 2023 298,264     89,281 $ 0 $ 1 780,058 (690,423) (355) 208,983
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation 4,614     4,614     4,614      
Unit-based compensation 377                 377
Shares issued upon vesting of share-based awards, net of tax withholding (in shares)         100,828          
Shares issued upon vesting of share-based awards, net of tax withholding (2,502)     (2,502)     (2,502)      
Shares issued in connection with Apex acquisition (in shares)         245,624          
Stock Issued During Period, Value, Acquisitions 9,062     9,062     9,062      
Currency translation adjustment, net of tax 339     112         112 227
Unrealized losses on available-for-sale securities, net of tax 233     77         77 156
Net loss (50,511)     (16,848)       (16,848)   (33,663)
Ending balance (in shares) at Jun. 30, 2023         3,651,442 7,331,195        
Ending balance at Jun. 30, 2023 259,876     83,796 $ 0 $ 1 791,232 (707,271) (166) 176,080
Beginning balance (in shares) at Dec. 31, 2023   3,793,837 7,200,064   3,793,837 7,200,064        
Beginning balance at Dec. 31, 2023 135,714     48,282 $ 0 $ 1 799,683 (751,301) (101) 87,432
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation 8,013     8,013     8,013      
Shares issued upon vesting of share-based awards, net of tax withholding (in shares)         118,593          
Shares issued upon vesting of share-based awards, net of tax withholding (2,259)     (2,259)     (2,259)      
Issuance of Class A voting units (in shares)         1,955,924          
Stock Issued During Period, Value, New Issues       11,269 $ 1   11,268      
Exchange of Class V shares for Class A shares (in shares)         (4,725) (4,725)        
Exchange of Class V shares for Class A shares 0     63     63     (63)
Currency translation adjustment, net of tax (421)     (160)         (160) (261)
Unrealized losses on available-for-sale securities, net of tax (158)     (60)         (60) (98)
Net loss (21,275)     (8,165)       (8,165)   (13,110)
Ending balance (in shares) at Mar. 31, 2024         5,873,079 7,195,339        
Ending balance at Mar. 31, 2024 130,883     56,983 $ 1 $ 1 816,768 (759,466) (321) 73,900
Beginning balance (in shares) at Dec. 31, 2023   3,793,837 7,200,064   3,793,837 7,200,064        
Beginning balance at Dec. 31, 2023 135,714     48,282 $ 0 $ 1 799,683 (751,301) (101) 87,432
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Exchange of Class V shares for Class A shares (in shares)   (1,043,210)                
Currency translation adjustment, net of tax (620)                  
Unrealized losses on available-for-sale securities, net of tax (1)                  
Net loss (56,787)                  
Ending balance (in shares) at Jun. 30, 2024   6,310,548 7,194,941   6,310,548 7,194,941        
Ending balance at Jun. 30, 2024 102,579     47,794 $ 1 $ 1 824,023 (775,890) (341) 54,785
Beginning balance (in shares) at Mar. 31, 2024         5,873,079 7,195,339        
Beginning balance at Mar. 31, 2024 130,883     56,983 $ 1 $ 1 816,768 (759,466) (321) 73,900
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation 2,406     2,406     2,406      
Exercise of warrants (in shares)         12          
Shares issued upon vesting of share-based awards, net of tax withholding (in shares)         86,178          
Shares issued upon vesting of share-based awards, net of tax withholding (59)     (59)     (59)      
Issuance of Class A voting units (in shares)         350,881          
Stock Issued During Period, Value, New Issues       4,903     4,903      
Exchange of Class V shares for Class A shares (in shares)         (398) (398)        
Exchange of Class V shares for Class A shares 0     5     5     (5)
Currency translation adjustment, net of tax (199)     (92)         (92) (107)
Unrealized losses on available-for-sale securities, net of tax 157     72         72 85
Net loss (35,512)     (16,424)       (16,424)   (19,088)
Ending balance (in shares) at Jun. 30, 2024   6,310,548 7,194,941   6,310,548 7,194,941        
Ending balance at Jun. 30, 2024 $ 102,579     $ 47,794 $ 1 $ 1 $ 824,023 $ (775,890) $ (341) $ 54,785