XML 123 R9.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Class A
Class B
Preferred Stock
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Beginning balance at Dec. 31, 2023 $ 272,407       $ 1 $ 0 $ 946,938 $ (714,383) $ (249) $ 40,100
Beginning balance (in shares) at Dec. 31, 2023         9,634,074 15        
Class A LLC Units Beginning balance (in shares) at Dec. 31, 2023 13,297,081                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income $ 35,691             15,488   20,203
Noncontrolling interest distributions (100)                 (100)
Equity-based compensation, net (Note 16 - Equity-Based Compensation) 8,812           8,418     $ 394
Conversion of Class A LLC Units for Class A Common Stock (Note 26 - Equity) (in shares)         205         (205)
Settlement of long-term incentive plan (“LTIP”) restricted stock units (“RSUs”), net (Note 26 - Equity) (in shares)         110,949         (110,949)
Settlement of long-term incentive plan (“LTIP”) restricted stock units (“RSUs”), net (Note 26 - Equity)             232     $ (232)
Settlement of other RSUs (in shares)         330,314          
Cancellation of shares to fund employee tax withholdings (Note 26 - Equity) (in shares)         (141,093)          
Cancellation of shares to fund employee tax withholdings (Note 26 - Equity) (1,119)           (1,119)      
Repurchase agreement (Note 23 - Related Party Transactions) (in shares)   (141,093)                
Issuance of Class A LLC Units (Note 26 - Equity) (in shares)                   705,841
Foreign currency translation adjustment (27)               (27)  
Ending balance (in shares) at Dec. 31, 2024   10,360,299 15   9,934,449 15        
Ending balance at Dec. 31, 2024 $ 315,664     $ 0 $ 1 $ 0 954,469 (698,895) (276) $ 60,365
Ending balance (in shares) at Dec. 31, 2024 0     0            
Class A LLC Units Ending balance (in shares) at Dec. 31, 2024 13,891,768                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income $ 103,039             45,235   57,804
Noncontrolling interest distributions (294)                 (294)
Equity-based compensation, net (Note 16 - Equity-Based Compensation) 10,161           7,532     $ 2,629
Conversion of Class A LLC Units for Class A Common Stock (Note 26 - Equity) (in shares)         775,025         (775,025)
Conversion of Class A LLC Units for Class A Common Stock (Note 26 - Equity) 0           5,114     $ (5,114)
Settlement of RSUs (Note 16 - Equity-Based Compensation) (in shares)         566,700          
Cancellation of shares to fund employee tax withholdings (Note 26 - Equity) (in shares)         (184,546)          
Cancellation of shares to fund employee tax withholdings (Note 26 - Equity) (3,950)           (3,950)      
Repurchase agreement (Note 23 - Related Party Transactions) (in shares)   (184,546) (1)   (3,192,284) (2)       (4,837,533)
Repurchase agreement (Note 23 - Related Party Transactions) (80,298)           (34,467)     $ (45,831)
Issuance of Class A LLC Units (Note 26 - Equity) (in shares)                   102,611
Issuance of Class A LLC Units (Note 26 - Equity) 2,196                 $ 2,196
Issuance of Preferred Stock, net of issuance costs (Note 26 - Equity) (in shares)       50,000            
Issuance of Preferred Stock, net of issuance costs (Note 26 - Equity) 49,314           49,314      
Dividends declared on Preferred Stock (Note 26 - Equity) (196)           (196)      
Class B share retirement (Note 26 - Equity) (in shares)           (1)        
Foreign currency translation adjustment (9)               (9)  
Ending balance (in shares) at Dec. 31, 2025   9,921,336 14   7,899,344 12        
Ending balance at Dec. 31, 2025 $ 395,627     $ 0 $ 1 $ 0 $ 977,816 $ (653,660) $ (285) $ 71,755
Ending balance (in shares) at Dec. 31, 2025 50,000     50,000            
Class A LLC Units Ending balance (in shares) at Dec. 31, 2025 8,381,821