XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Mezzanine Equity - USD ($)
$ in Thousands
Total
Series A Preferred Stock
Temporary equity, beginning balance (in shares) at Dec. 31, 2023   26,000
Beginning balance at Dec. 31, 2023   $ 28,201
Temporary equity, beginning balance at Dec. 31, 2023 $ 181,662  
Increase (Decrease) in Temporary Equity [Roll Forward]    
Conversion of Series A preferred stock (Note 7) (in shares)   (21,000)
Conversion of Series A preferred stock (Note 7)   $ (23,120)
Cumulative preferred dividends   751
Accretion of preferred stock discount 11 $ 11
Subsequent remeasurement of redeemable noncontrolling interests 353,312  
Net loss attributable to redeemable noncontrolling interests (50,001)  
Temporary equity, ending balance (in shares) at Sep. 30, 2024   5,000
Ending balance at Sep. 30, 2024   $ 5,843
Temporary equity, ending balance at Sep. 30, 2024 484,973  
Temporary equity, beginning balance (in shares) at Jun. 30, 2024   5,000
Beginning balance at Jun. 30, 2024   $ 5,698
Temporary equity, beginning balance at Jun. 30, 2024 218,160  
Increase (Decrease) in Temporary Equity [Roll Forward]    
Cumulative preferred dividends   143
Accretion of preferred stock discount 2 $ 2
Subsequent remeasurement of redeemable noncontrolling interests 292,492  
Net loss attributable to redeemable noncontrolling interests (25,679)  
Temporary equity, ending balance (in shares) at Sep. 30, 2024   5,000
Ending balance at Sep. 30, 2024   $ 5,843
Temporary equity, ending balance at Sep. 30, 2024 $ 484,973  
Temporary equity, beginning balance (in shares) at Dec. 31, 2024 5,000 5,000
Beginning balance at Dec. 31, 2024 $ 5,990 $ 5,990
Temporary equity, beginning balance at Dec. 31, 2024 1,005,965  
Increase (Decrease) in Temporary Equity [Roll Forward]    
Cumulative preferred dividends   456
Accretion of preferred stock discount 5 $ 5
Subsequent remeasurement of redeemable noncontrolling interests (360,361)  
Net loss attributable to redeemable noncontrolling interests $ (4,944)  
Temporary equity, ending balance (in shares) at Sep. 30, 2025 5,000 5,000
Ending balance at Sep. 30, 2025 $ 6,451 $ 6,451
Temporary equity, ending balance at Sep. 30, 2025 640,660  
Temporary equity, beginning balance (in shares) at Jun. 30, 2025   5,000
Beginning balance at Jun. 30, 2025   $ 6,291
Temporary equity, beginning balance at Jun. 30, 2025 663,725  
Increase (Decrease) in Temporary Equity [Roll Forward]    
Cumulative preferred dividends   158
Accretion of preferred stock discount 2 $ 2
Subsequent remeasurement of redeemable noncontrolling interests (19,620)  
Net loss attributable to redeemable noncontrolling interests $ (3,445)  
Temporary equity, ending balance (in shares) at Sep. 30, 2025 5,000 5,000
Ending balance at Sep. 30, 2025 $ 6,451 $ 6,451
Temporary equity, ending balance at Sep. 30, 2025 $ 640,660