XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.1
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]
AOCI Attributable to Parent [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]
AOCI Attributable to Parent [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]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Members Equity [Member]
Noncontrolling Interest [Member]
Total
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
Net income (loss), parent $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ (1,247)     $ 0 $ 0 $ 0 $ 0 $ (15,763) $ 0 $ (15,763) $ 0                       (15,763)
Net loss attributable to non-controlling interests                 $ 0                   $ (2,504)                     (3,751)
Net income (loss)                   $ (1,247)                   $ (18,267)                   (19,514)
Sky incentive compensation 0 0 0 0 0 0 0 23 0 $ 23 0 0 0 0 0 0 0 0 63 $ 63                    
Net income (loss), nci                 $ 0                   $ (2,504)                     (3,751)
Yellowstone Transaction and recapitalization (in shares)                                         0 14,937,581 42,192,250              
Yellowstone Transaction and recapitalization                                         $ (54,029) $ 1 $ 4 28,681 0 $ 0 28,686 (15,707) 81,024 94,003
Net loss following recapitalization $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ (1,247)     $ 0 $ 0 $ 0 $ 0 $ (15,763) $ 0 $ (15,763) $ 0                       (15,763)
Balance (in shares) at Mar. 31, 2022                                         0 14,937,581 42,192,250              
Balance at Mar. 31, 2022                                         $ 0 $ 1 $ 4 28,681 (15,763)   12,923 0 78,583 91,506
Balance (in shares) at Dec. 31, 2022                                         0 14,962,831 42,192,250              
Balance at Dec. 31, 2022                                         $ 0 $ 1 $ 4 29,560 (3,184) (102) 26,279 0 72,096 98,375
Share-based compensation                                         $ 0 $ 0 $ 0 393 0 0 393 0 85 478
Exchange of Class B Common Stock (in shares)                                         0 145,894 (145,894)              
Exchange of Class B Common Stock                                         $ 0 $ 0 $ 0 184 0 0 184 0 (184) 0
Other comprehensive income                                         0 0 0 0 0 177 177 0 0 177
Net income (loss), parent                                         0 0 0 0 (6,196) 0 (6,196) 0   (6,196)
Net loss attributable to non-controlling interests                                                         (2,565) (2,565)
Net income (loss)                                                           (8,761)
Net income (loss), nci                                                         (2,565) (2,565)
Net loss following recapitalization                                         $ 0 $ 0 $ 0 0 (6,196) 0 (6,196) 0   (6,196)
Balance (in shares) at Mar. 31, 2023                                         0 15,108,725 42,046,356              
Balance at Mar. 31, 2023                                         $ 0 $ 1 $ 4 $ 30,137 $ (9,380) $ 75 $ 20,837 $ 0 $ 69,432 $ 90,269