XML 21 R8.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE NON-CONTROLLING INTEREST, REDEEMABLE PREFERRED NON-CONTROLLING INTEREST AND STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Class D Common Stock
Redeemable Preferred non-controlling interests
Redeemable non-controlling interests
Common stock
Class A Common Stock
Common stock
Class B Common Stock
Common stock
Class D Common Stock
Additional Paid-in capital
(Accumulated deficit) Retained Earnings
Accumulated other comprehensive (loss)/income
Non-redeemable non-controlling interests
Treasury Stock
Class A Common Stock
Beginning balance (in shares) at Dec. 31, 2023             29,701,146 0 144,399,037          
Beginning balance at Dec. 31, 2023 $ (477,852)           $ 3 $ 0 $ 14 $ 0 $ (467,195) $ (15) $ 955 $ (11,614)
Treasury stock, beginning balance (in shares) at Dec. 31, 2023                           (1,635,783)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 112                   110   2  
Other comprehensive (loss) income 57                     57    
Issuance of Class A common stock under the ATM program (in shares)             14,005              
Issuance of Class A common stock under the ATM program 97                 97        
Share conversion (in shares)               71,500,000 (71,500,000)          
Share conversion 0             $ 7 $ (7)          
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (in shares)             307,137              
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (627)                 (627)        
Stock-based compensation 165                 165        
Distributions to non-redeemable non-controlling interests (233)                       (233)  
Dividends on redeemable preferred non-controlling interests (426)                   (426)      
Change in redemption value of Redeemable non-controlling interests 97,044                 365 96,679      
Ending balance (in shares) at Mar. 31, 2024             30,022,288 71,500,000 72,899,037          
Ending balance at Mar. 31, 2024 (381,663)           $ 3 $ 7 $ 7 0 (370,832) 42 724 $ (11,614)
Treasury stock, ending balance (in shares) at Mar. 31, 2024                           (1,635,783)
Beginning balance at Dec. 31, 2023         $ 132,617 $ 802,720                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           565                
Other comprehensive income (loss)           293                
Stock-based compensation           848                
Dividends on redeemable preferred non-controlling interests         2,618                  
Dividends on redeemable preferred non-controlling interests           (2,192)                
Change in redemption value of Redeemable non-controlling interests           (97,044)                
Payment of preferred dividend         (5,235)                  
Ending balance at Mar. 31, 2024         130,000 705,190                
Beginning balance (in shares) at Dec. 31, 2023             29,701,146 0 144,399,037          
Beginning balance at Dec. 31, 2023 (477,852)           $ 3 $ 0 $ 14 0 (467,195) (15) 955 $ (11,614)
Treasury stock, beginning balance (in shares) at Dec. 31, 2023                           (1,635,783)
Ending balance (in shares) at Sep. 30, 2024             30,065,260 71,500,000 72,899,037          
Ending balance at Sep. 30, 2024 (179,495)           $ 3 $ 7 $ 7 0 (168,458) (25) 585 $ (11,614)
Treasury stock, ending balance (in shares) at Sep. 30, 2024                           (1,635,783)
Beginning balance at Dec. 31, 2023         132,617 802,720                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Other comprehensive income (loss) 44                          
Ending balance at Sep. 30, 2024         130,000 519,373                
Beginning balance (in shares) at Mar. 31, 2024             30,022,288 71,500,000 72,899,037          
Beginning balance at Mar. 31, 2024 (381,663)           $ 3 $ 7 $ 7 0 (370,832) 42 724 $ (11,614)
Treasury stock, beginning balance (in shares) at Mar. 31, 2024                           (1,635,783)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 478                   282   196  
Other comprehensive (loss) income 28                     28    
Issuance of Class A common stock under the ATM program (in shares)             22,348              
Issuance of Class A common stock under the ATM program 73                 73        
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (in shares)             13,933              
Stock-based compensation 304                 304        
Distributions to non-redeemable non-controlling interests (341)                 62     (403)  
Dividends on redeemable preferred non-controlling interests (435)                   (435)      
Change in redemption value of Redeemable non-controlling interests 109,043                 (439) 109,482      
Ending balance (in shares) at Jun. 30, 2024             30,058,569 71,500,000 72,899,037          
Ending balance at Jun. 30, 2024 (272,513)           $ 3 $ 7 $ 7 0 (261,503) 70 517 $ (11,614)
Treasury stock, ending balance (in shares) at Jun. 30, 2024                           (1,635,783)
Beginning balance at Mar. 31, 2024         130,000 705,190                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           1,430                
Other comprehensive income (loss)           137                
Stock-based compensation           1,538                
Dividends on redeemable preferred non-controlling interests         2,618                  
Dividends on redeemable preferred non-controlling interests           (2,183)                
Change in redemption value of Redeemable non-controlling interests           (109,043)                
Payment of preferred dividend         (2,618)                  
Ending balance at Jun. 30, 2024         130,000 597,069                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 2,923                   2,793   130  
Other comprehensive (loss) income (95)                     (95)    
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (in shares)             6,691              
Stock-based compensation 240                 240        
Distributions to non-redeemable non-controlling interests (55)                 7     (62)  
Dividends on redeemable preferred non-controlling interests (431)                   (431)      
Change in redemption value of Redeemable non-controlling interests 90,436                 (247) 90,683      
Ending balance (in shares) at Sep. 30, 2024             30,065,260 71,500,000 72,899,037          
Ending balance at Sep. 30, 2024 (179,495)           $ 3 $ 7 $ 7 0 (168,458) (25) 585 $ (11,614)
Treasury stock, ending balance (in shares) at Sep. 30, 2024                           (1,635,783)
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           14,183                
Other comprehensive income (loss) 474         474                
Stock-based compensation           1,217                
Dividends on redeemable preferred non-controlling interests         2,617                  
Dividends on redeemable preferred non-controlling interests           (2,186)                
Change in redemption value of Redeemable non-controlling interests           (90,436)                
Payment of preferred dividend         (2,617)                  
Ending balance at Sep. 30, 2024         130,000 519,373                
Beginning balance (in shares) at Dec. 31, 2024   28,429,477 71,500,000 72,899,037     30,065,260 71,500,000 72,899,037          
Beginning balance at Dec. 31, 2024 $ (147,831)           $ 3 $ 7 $ 7 0 (137,004) 152 618 $ (11,614)
Treasury stock, beginning balance (in shares) at Dec. 31, 2024 (1,635,783)                         (1,635,783)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income $ 278                   202   76  
Other comprehensive (loss) income (94)                     (94)    
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (in shares)             542,404              
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (382)                 (382)        
Stock-based compensation 293                 293        
Distributions to non-redeemable non-controlling interests (60)                       (60)  
Dividends on redeemable preferred non-controlling interests (437)                   (437)      
Change in redemption value of Redeemable non-controlling interests 205,959                 89 205,870      
Ending balance (in shares) at Mar. 31, 2025             30,607,664 71,500,000 72,899,037          
Ending balance at Mar. 31, 2025 57,726           $ 3 $ 7 $ 7 0 68,631 58 634 $ (11,614)
Treasury stock, ending balance (in shares) at Mar. 31, 2025                           (1,635,783)
Beginning balance at Dec. 31, 2024         130,000 482,863                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           1,006                
Other comprehensive income (loss)           (469)                
Stock-based compensation           1,458                
Dividends on redeemable preferred non-controlling interests         2,617                  
Dividends on redeemable preferred non-controlling interests           (2,180)                
Change in redemption value of Redeemable non-controlling interests           (205,959)                
Payment of preferred dividend         (2,617)                  
Ending balance at Mar. 31, 2025         130,000 276,719                
Beginning balance (in shares) at Dec. 31, 2024   28,429,477 71,500,000 72,899,037     30,065,260 71,500,000 72,899,037          
Beginning balance at Dec. 31, 2024 $ (147,831)           $ 3 $ 7 $ 7 0 (137,004) 152 618 $ (11,614)
Treasury stock, beginning balance (in shares) at Dec. 31, 2024 (1,635,783)                         (1,635,783)
Ending balance (in shares) at Sep. 30, 2025   28,996,177 121,500,000 22,899,037     30,631,960 121,500,000 22,899,037          
Ending balance at Sep. 30, 2025 $ 10,268           $ 3 $ 12 $ 2 0 19,089 (12) 2,788 $ (11,614)
Treasury stock, ending balance (in shares) at Sep. 30, 2025 (1,635,783)                         (1,635,783)
Beginning balance at Dec. 31, 2024         130,000 482,863                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Other comprehensive income (loss) $ 819                          
Payment of preferred dividend         (7,851)                  
Ending balance at Sep. 30, 2025         130,000 342,528                
Beginning balance (in shares) at Mar. 31, 2025             30,607,664 71,500,000 72,899,037          
Beginning balance at Mar. 31, 2025 57,726           $ 3 $ 7 $ 7 0 68,631 58 634 $ (11,614)
Treasury stock, beginning balance (in shares) at Mar. 31, 2025                           (1,635,783)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 1,397                   1,237   160  
Other comprehensive (loss) income (56)                     (56)    
Issuance of Class A common stock under the ATM program (in shares)             17,104              
Issuance of Class A common stock under the ATM program 58                 58        
Share conversion (in shares)               50,000,000 (50,000,000)          
Share conversion 0             $ 5 $ (5)          
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (in shares)             7,192              
Issuance of Class A common stock for vesting of equity awards net of tax withholdings (5)                 (5)        
Stock-based compensation 369                 369        
Distributions to non-redeemable non-controlling interests (50)                       (50)  
Dividends on redeemable preferred non-controlling interests (438)                   (438)      
Capital contribution from non-redeemable non-controlling interests 1,991                       1,991  
Change in redemption value of Redeemable non-controlling interests (83,294)                 (422) (82,872)      
Ending balance (in shares) at Jun. 30, 2025             30,631,960 121,500,000 22,899,037          
Ending balance at Jun. 30, 2025 (22,302)           $ 3 $ 12 $ 2 0 (13,442) 2 2,735 $ (11,614)
Treasury stock, ending balance (in shares) at Jun. 30, 2025                           (1,635,783)
Beginning balance at Mar. 31, 2025         130,000 276,719                
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           6,162                
Other comprehensive income (loss)           (282)                
Stock-based compensation           1,835                
Dividends on redeemable preferred non-controlling interests         2,617                  
Dividends on redeemable preferred non-controlling interests           (2,180)                
Change in redemption value of Redeemable non-controlling interests           83,294                
Payment of preferred dividend         (2,617)                  
Ending balance at Jun. 30, 2025         130,000 365,548                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 1,981                   1,888 0 93  
Other comprehensive (loss) income (14)                     (14)    
Stock-based compensation 150                 150        
Distributions to non-redeemable non-controlling interests (40)                       (40)  
Dividends on redeemable preferred non-controlling interests (438)                     (438)    
Change in redemption value of Redeemable non-controlling interests 30,931                 (150)   31,081    
Ending balance (in shares) at Sep. 30, 2025   28,996,177 121,500,000 22,899,037     30,631,960 121,500,000 22,899,037          
Ending balance at Sep. 30, 2025 $ 10,268           $ 3 $ 12 $ 2 $ 0 $ 19,089 $ (12) $ 2,788 $ (11,614)
Treasury stock, ending balance (in shares) at Sep. 30, 2025 (1,635,783)                         (1,635,783)
Increase (Decrease) In Temporary Equity And Redeemable Noncontrolling Interest [Abstract]                            
Net income           9,405                
Other comprehensive income (loss) $ 68         (67)                
Stock-based compensation           752                
Dividends on redeemable preferred non-controlling interests         2,617                  
Dividends on redeemable preferred non-controlling interests           (2,179)                
Change in redemption value of Redeemable non-controlling interests           (30,931)                
Payment of preferred dividend         (2,617)                  
Ending balance at Sep. 30, 2025         $ 130,000 $ 342,528