XML 119 R105.htm IDEA: XBRL DOCUMENT v3.23.1
Restatement (Unaudited) - Consolidated Statements of Changes in Redeemable Perpetual Preferred Stock and Stockholders’ Equity (Deficit) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jan. 07, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2022
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   $ 110,368 $ 170,218 $ (69,205) $ (69,205) $ (69,205) $ (69,205) $ (80,899) $ 305,151
Equity-based compensation   4,097 2,944 4,413 7,357 11,454 14,543 13,562 4,809
Issuance of stock, net (in shares) 50,000                
Issuance of stock, net             216,078 104,764 145,532
Preferred cumulative dividends plus accretion   (12,257) (12,182) (11,606) (23,788) (36,045) (48,054) (8,226)  
Net income (loss)   40,644 (5,024) (25,937) (30,961) 9,683 4,432 (50,403) 59,073
Other comprehensive income (loss)   (30,807) (45,208) 56,675 11,467 (19,340) 8,425    
Ending balance   $ 111,453 $ 110,368 $ 170,218 $ 110,368 $ 111,453 $ 124,281 $ (69,205) $ (80,899)
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Beginning balance (in shares)   413,000 400,000 350,000 350,000 350,000 350,000 0  
Beginning balance   $ 293,974 $ 281,792 $ 237,462 $ 237,462 $ 237,462 $ 237,462 $ 0  
Issuance of Series A Preferred, net of fees (in shares)       50,000 50,000 50,000 50,000 350,000  
Issuance of Series A Preferred, net of fees       $ 32,724 $ 32,724 $ 32,724 $ 32,724 $ 229,799  
Preferred cumulative dividends plus accretion (in shares)     13,000   13,000 13,000 19,000    
Preferred cumulative dividends plus accretion   $ 12,257 $ 12,182 $ 11,606 $ 23,788 $ 36,045 $ 48,054 $ 8,226  
Dividends paid (in shares)   (13,000)       (13,000) (13,000)    
Dividends paid   $ (18,670)       $ (18,670) $ (18,670)    
Ending balance (in shares)   400,000 413,000 400,000 413,000 400,000 406,000 350,000 0
Ending balance   $ 287,561 $ 293,974 $ 281,792 $ 293,974 $ 287,561 $ 299,570 $ 237,462 $ 0
Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net   $ (592) $ (380) $ 215,878 $ 215,498 $ 214,906 $ (1,938)    
Common Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance (in shares)   150,279,000 150,174,000 135,027,000 135,027,000 135,027,000 135,027,000 126,994,000 0
Beginning balance   $ 150 $ 150 $ 135 $ 135 $ 135 $ 135 $ 127 $ 0
Equity-based compensation (in shares)   55,000 105,000     161,000 339,000 158,000  
Issuance of stock, net (in shares)       15,147,000     15,147,000 7,875,000 7,000,000
Issuance of stock, net             $ 15 $ 8 $ 7
Ending balance (in shares)   150,334,000 150,279,000 150,174,000 150,279,000 150,334,000 150,513,000 135,027,000 126,994,000
Ending balance   $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 135 $ 127
Common Stock | Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net (in shares)         15,252,000 15,146,000      
Issuance of stock, net       15 $ 15 $ 15      
Additional Paid-In Capital                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   401,614 411,232 202,562 202,562 202,562 202,562 140,473 0
Equity-based compensation   4,097 2,944 4,413 7,357 11,454 14,543 13,562 1,412
Issuance of stock, net             216,063 104,756 145,525
Preferred cumulative dividends plus accretion   (12,257) (12,182) (11,606) (23,788) (36,045) (48,054) (8,226)  
Ending balance   392,862 401,614 411,232 401,614 392,862 383,176 202,562 140,473
Additional Paid-In Capital | Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net   (592) (380) 215,863 215,483 214,891 (1,938)    
Accumulated Deficit                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   (302,863) (297,839) (271,902) (271,902) (271,902) (271,902) (221,499) 0
Net income (loss)   40,644 (5,024) (25,937) (30,961) 9,683 4,432 (50,403) (12,321)
Ending balance   (262,219) (302,863) (297,839) (302,863) (262,219) (267,470) (271,902) (221,499)
Accumulated Other Comprehensive Income (Loss)                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   11,467 56,675 0 0 0 0 0  
Other comprehensive income (loss)   (30,807) (45,208) 56,675 11,467 (19,340) 8,425    
Ending balance   (19,340) 11,467 56,675 11,467 (19,340) 8,425 0 $ 0
As Previously Reported                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   63,853 108,415 (69,205) (69,205) (69,205) $ (69,205)    
Equity-based compensation   4,097 2,944 4,413 7,357 11,454      
Preferred cumulative dividends plus accretion   (12,257) (12,182) (11,606) (23,788) (36,045)      
Net income (loss)   40,822 (5,226) (22,054) (27,280) 13,542      
Other comprehensive income (loss)   (34,106) (29,718) (9,011) (38,729) (72,835)      
Ending balance   $ 61,817 $ 63,853 $ 108,415 $ 63,853 $ 61,817   $ (69,205)  
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Beginning balance (in shares)   413,000 400,000 350,000 350,000 350,000 350,000    
Beginning balance   $ 293,974 $ 281,792 $ 237,462 $ 237,462 $ 237,462 $ 237,462    
Issuance of Series A Preferred, net of fees (in shares)       50,000 50,000 50,000      
Issuance of Series A Preferred, net of fees       $ 32,724 $ 32,724 $ 32,724      
Preferred cumulative dividends plus accretion (in shares)     13,000   13,000 13,000      
Preferred cumulative dividends plus accretion   $ 12,257 $ 12,182 $ 11,606 $ 23,788 $ 36,045      
Dividends paid (in shares)   (13,000)       (13,000)      
Dividends paid   $ (18,670)       $ (18,670)      
Ending balance (in shares)   400,000 413,000 400,000 413,000 400,000   350,000  
Ending balance   $ 287,561 $ 293,974 $ 281,792 $ 293,974 $ 287,561   $ 237,462  
As Previously Reported | Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net   $ (592) $ (380) $ 215,878 $ 215,498 $ 214,906      
As Previously Reported | Common Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance (in shares)   150,279,000 150,174,000 135,027,000 135,027,000 135,027,000 135,027,000    
Beginning balance   $ 150 $ 150 $ 135 $ 135 $ 135 $ 135    
Equity-based compensation (in shares)   55,000 105,000     161,000      
Issuance of stock, net (in shares)       15,147,000          
Ending balance (in shares)   150,334,000 150,279,000 150,174,000 150,279,000 150,334,000   135,027,000  
Ending balance   $ 150 $ 150 $ 150 $ 150 $ 150   $ 135  
As Previously Reported | Common Stock | Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net (in shares)         15,252,000 15,146,000      
Issuance of stock, net       15 $ 15 $ 15      
As Previously Reported | Additional Paid-In Capital                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   401,614 411,232 202,562 202,562 202,562 202,562    
Equity-based compensation   4,097 2,944 4,413 7,357 11,454      
Preferred cumulative dividends plus accretion   (12,257) (12,182) (11,606) (23,788) (36,045)      
Ending balance   392,862 401,614 411,232 401,614 392,862   202,562  
As Previously Reported | Additional Paid-In Capital | Series A Preferred Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of stock, net   (592) (380) 215,863 215,483 214,891      
As Previously Reported | Accumulated Deficit                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   (299,182) (293,956) (271,902) (271,902) (271,902) (271,902)    
Net income (loss)   40,822 (5,226) (22,054) (27,280) 13,542      
Ending balance   (258,360) (299,182) (293,956) (299,182) (258,360)   (271,902)  
As Previously Reported | Accumulated Other Comprehensive Income (Loss)                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   (38,729) (9,011) 0 0 0 0    
Other comprehensive income (loss)   (34,106) (29,718) (9,011) (38,729) (72,835)      
Ending balance   (72,835) (38,729) (9,011) (38,729) (72,835)   0  
Restatement Adjustments                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   46,515 61,803 0 0 0 $ 0    
Net income (loss)   (178) 202 (3,883) (3,681) (3,859)      
Other comprehensive income (loss)   3,299 (15,490) 65,686 50,196 53,495      
Ending balance   $ 49,636 $ 46,515 $ 61,803 $ 46,515 $ 49,636   $ 0  
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Beginning balance (in shares)   0 0 0 0 0 0    
Beginning balance   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0    
Ending balance (in shares)   0 0 0 0 0   0  
Ending balance   $ 0 $ 0 $ 0 $ 0 $ 0   $ 0  
Restatement Adjustments | Common Stock                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance (in shares)   0 0 0 0 0 0    
Beginning balance   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0    
Ending balance (in shares)   0 0 0 0 0   0  
Ending balance   $ 0 $ 0 $ 0 $ 0 $ 0   $ 0  
Restatement Adjustments | Additional Paid-In Capital                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   0 0 0 0 0 0    
Ending balance   0 0 0 0 0   0  
Restatement Adjustments | Accumulated Deficit                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   (3,681) (3,883) 0 0 0 0    
Net income (loss)   (178) 202 (3,883) (3,681) (3,859)      
Ending balance   (3,859) (3,681) (3,883) (3,681) (3,859)   0  
Restatement Adjustments | Accumulated Other Comprehensive Income (Loss)                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Beginning balance   50,196 65,686 0 0 0 $ 0    
Other comprehensive income (loss)   3,299 (15,490) 65,686 50,196 53,495      
Ending balance   $ 53,495 $ 50,196 $ 65,686 $ 50,196 $ 53,495   $ 0