XML 115 R100.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes - Schedule of Effective Income Tax Rate Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Income Tax Disclosure [Abstract]                          
Tax benefit at federal statutory rates                     $ (62,118) $ (14,881) $ (23,724)
State income tax, net of federal tax benefit                     (11,422) (5,070) (6,426)
Class B Incentive Unit equity-based compensation                     (4) 727 1,001
Valuation allowance                     46,739 17,248 25,205
Net increase (decrease) in fair value of derivatives                     11,281 1,559 (334)
Goodwill impairment                     15,544 0 1,900
Other permanent differences                     (276) 195 494
Income tax expense (benefit) $ 15 $ (14) $ (273) $ (5) $ (3) $ 59 $ 1 $ 56 $ 22 $ 51 $ (256) $ (222) $ (1,884)
Effective tax rate                     0.10% 0.30% 1.70%