XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Prior to Recapitalization [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Prior to Recapitalization [Member]
Common Stock [Member]
Common Class A [Member]
Prior to Recapitalization [Member]
Common Stock [Member]
Common Class B [Member]
Prior to Recapitalization [Member]
Additional Paid-in Capital [Member]
Prior to Recapitalization [Member]
Retained Earnings [Member]
Prior to Recapitalization [Member]
Parent [Member]
Prior to Recapitalization [Member]
Members Equity [Member]
Prior to Recapitalization [Member]
Noncontrolling Interest [Member]
Prior to Recapitalization [Member]
After Recapitalization [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
After Recapitalization [Member]
Common Stock [Member]
Common Class A [Member]
After Recapitalization [Member]
Common Stock [Member]
Common Class B [Member]
After Recapitalization [Member]
Additional Paid-in Capital [Member]
After Recapitalization [Member]
Retained Earnings [Member]
After Recapitalization [Member]
Parent [Member]
After Recapitalization [Member]
Members Equity [Member]
After Recapitalization [Member]
Noncontrolling Interest [Member]
After Recapitalization [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Members Equity [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2020                                     0 0 0              
Balance at Dec. 31, 2020                                     $ 0 $ 0 $ 0   $ 0 $ 0 $ 0 $ (6,509) $ 0 $ (6,509)
Net loss                                     0 0 0   0 0 0 (2,046) 0 (2,046)
Gain on extinguishment of related party loan, net of repurchase of membership interests                                     0 0 0   0 0 0 5,621 0 5,621
Conversion of SH I loan to equity                                     0 0 0   0 0 0 1,250 0 1,250
Issuance of Sky Series A Preferred Units, net of equity issuance costs                                     $ 0 $ 0 $ 0   0 0 0 29,683 0 29,683
Balance (in shares) at Mar. 31, 2021                                     0 0 0              
Balance at Mar. 31, 2021                                     $ 0 $ 0 $ 0   0 0 0 27,999 0 27,999
Balance (in shares) at Dec. 31, 2021                                     0 0 0              
Balance at Dec. 31, 2021                                     $ 54,029 $ 0 $ 0   0 0 0 16,931 0 16,931
Incentive compensation $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 23 $ 0 $ 23 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 63 $ 63                    
Net loss $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ (1,247) $ 0 $ (1,247) $ 0 $ 0 $ 0 $ 0 $ (15,763) $ (15,763) $ 0 $ (2,504) $ (18,267)                   (15,763)
Yellowstone Transaction and recapitalization, See Note 3 (in shares)                                     0 14,937,581 42,192,250              
Yellowstone Transaction and recapitalization, See Note 3                                     $ (54,029) $ 1 $ 4   28,681 0 28,686 (15,707) 81,024 94,003
Balance (in shares) at Mar. 31, 2022                                     0 14,937,581 42,192,250 57,129,831            
Balance at Mar. 31, 2022                                     $ 0 $ 1 $ 4   $ 28,681 $ (15,763) $ 12,923 $ 0 $ 78,583 $ 91,506