XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Shareholders’ Deficit - USD ($)
$ in Thousands
Total
ATM Program
Class A Common Stock
Class C Common Stock
Shareholders’ Deficit attributable to the Company
Shareholders’ Deficit attributable to the Company
ATM Program
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
ATM Program
Common Stock
Class C Common Stock
Treasury Stock
Paid-in 
Capital
Paid-in 
Capital
ATM Program
Accumulated 
Deficit
NCI
Beginning balance (in shares) at Dec. 31, 2023             22,279,876   70,909,012          
Beginning balance at Dec. 31, 2023 $ (261,435)       $ (261,435)   $ 2   $ 7 $ (12,825) $ 0   $ (248,619) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Share-based compensation expense 7,180       7,180           7,180      
Cumulative preferred dividends (751)       (751)           (751)      
Accretion of preferred stock discount (11)       (11)           (11)      
Conversion of Series A preferred stock (Note 7) (in shares)             7,738,743              
Conversion of Series A preferred stock (Note 7) 23,120       23,120   $ 1       23,119      
Class A common stock issued for warrants exercised, net of redemption cost (in shares)             19,123,633              
Class A common stock issued for warrants exercised, net of redemption cost (Note 8) 127,581       127,581   $ 2       127,579      
Class A common stock issued for stock options exercised (in shares)             227,820              
Class A common stock issued for stock options exercised 163       163           163      
Class A common stock issued for vested RSUs and PSUs (2,153)       (2,153)           (2,153)      
Class A common stock issued for vested RSUs and PSUs (in shares)             1,308,820              
Class A common stock issued for Class C canceled (in shares)             10,663,874   (10,663,874)          
Class A common stock issued for Class C shares canceled 0           $ 1   $ (1)          
Issuance of stock (in shares)             3,487,278 16,521,612            
Issuance of stock   $ 97,497   $ 0   $ 97,497   $ 2       $ 97,495    
Distribution to noncontrolling interests (973)                         (973)
Subsequent remeasurement of redeemable noncontrolling interests (353,312)       (353,312)           (252,148)   (101,164)  
Net income attributable to noncontrolling interest 2,429                         2,429
Net loss attributable to the Company (134,215)       (134,215)               (134,215)  
Tax receivable agreement - obligation to partners (473)       (473)           (473)      
Ending balance (in shares) at Sep. 30, 2024             81,351,656   60,245,138          
Ending balance at Sep. 30, 2024 (495,353)       (496,809)   $ 8   $ 6 (12,825) 0   (483,998) 1,456
Beginning balance (in shares) at Jun. 30, 2024             62,469,364   66,109,012          
Beginning balance at Jun. 30, 2024 (229,081)       (229,869)   $ 6   $ 7 (12,825) 0   (217,057) 788
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Share-based compensation expense 1,285       1,285           1,285      
Cumulative preferred dividends (143)       (143)           (143)      
Accretion of preferred stock discount (2)       (2)           (2)      
Class A common stock issued for stock options exercised (in shares)             57,449              
Class A common stock issued for stock options exercised (132)       (132)           (132)      
Class A common stock issued for vested RSUs and PSUs (35)       (35)           (35)      
Class A common stock issued for vested RSUs and PSUs (in shares)             21,940              
Class A common stock issued for Class C canceled (in shares)             5,863,874   (5,863,874)          
Class A common stock issued for Class C shares canceled 0           $ 1   $ (1)          
Issuance of stock (in shares)               12,939,029            
Issuance of stock   $ 80,452       $ 80,452   $ 1       $ 80,451    
Subsequent remeasurement of redeemable noncontrolling interests (292,492)       (292,492)           (80,951)   (211,541)  
Net income attributable to noncontrolling interest 668                         668
Net loss attributable to the Company (55,400)       (55,400)               (55,400)  
Tax receivable agreement - obligation to partners (473)       (473)           (473)      
Ending balance (in shares) at Sep. 30, 2024             81,351,656   60,245,138          
Ending balance at Sep. 30, 2024 (495,353)       (496,809)   $ 8   $ 6 (12,825) 0   (483,998) 1,456
Beginning balance (in shares) at Dec. 31, 2024     100,609,000 55,394,533     101,859,000   55,394,533          
Beginning balance at Dec. 31, 2024 (1,008,034)       (1,009,262)   $ 10   $ 6 (12,825) 0   (996,453) 1,228
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Share-based compensation expense 6,780       6,780           6,780      
Cumulative preferred dividends (456)       (456)           (456)      
Accretion of preferred stock discount (5)       (5)           (5)      
Capped call transactions (Note 5) (36,777)       (36,777)           (36,777)      
Class A common stock issued for warrants exercised, net of redemption cost (in shares)             15,358,229              
Class A common stock issued for warrants exercised, net of redemption cost (Note 8) 176,554       176,554   $ 2       176,552      
Repurchase of Class A common stock (Note 7) $ (20,700)       (20,700)         (20,700)        
Class A common stock issued for stock options exercised (in shares) 189,893           102,920              
Class A common stock issued for stock options exercised $ (521)       (521)           (521)      
Class A common stock issued for vested RSUs and PSUs (4,236)       (4,236)           (4,236)      
Class A common stock issued for vested RSUs and PSUs (in shares)             758,595              
Class A common stock issued for Class C canceled (in shares)             1,995,269   (1,995,269)          
Issuance of stock (in shares)                 7,500,000          
Issuance of stock 167,525     $ 167,525 167,525           167,525      
Distribution to noncontrolling interests (1,526)       (18)           (18)     (1,508)
Subsequent remeasurement of redeemable noncontrolling interests 360,361       360,361           (308,844)   669,205  
Net income attributable to noncontrolling interest 1,172                         1,172
Net loss attributable to the Company (43,419)       (43,419)               (43,419)  
Ending balance (in shares) at Sep. 30, 2025     117,882,933 60,899,264     120,074,013   60,899,264          
Ending balance at Sep. 30, 2025 (403,282)       (404,174)   $ 12   $ 6 (33,525) 0   (370,667) 892
Beginning balance (in shares) at Jun. 30, 2025             119,849,589   61,060,280          
Beginning balance at Jun. 30, 2025 (379,123)       (381,196)   $ 12   $ 6 (33,525) 0   (347,689) 2,073
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Share-based compensation expense 1,416       1,416           1,416      
Cumulative preferred dividends (158)       (158)           (158)      
Accretion of preferred stock discount (2)       (2)           (2)      
Capped call transactions (Note 5) (36,777)       (36,777)           (36,777)      
Class A common stock issued for stock options exercised (in shares)             41,458              
Class A common stock issued for stock options exercised (179)       (179)           (179)      
Class A common stock issued for vested RSUs and PSUs (38)       (38)           (38)      
Class A common stock issued for vested RSUs and PSUs (in shares)             21,950              
Class A common stock issued for Class C canceled (in shares)             161,016   (161,016)          
Distribution to noncontrolling interests (1,526)       (18)           (18)     (1,508)
Subsequent remeasurement of redeemable noncontrolling interests 19,620       19,620           35,756   (16,136)  
Net income attributable to noncontrolling interest 327                         327
Net loss attributable to the Company (6,842)       (6,842)               (6,842)  
Ending balance (in shares) at Sep. 30, 2025     117,882,933 60,899,264     120,074,013   60,899,264          
Ending balance at Sep. 30, 2025 $ (403,282)       $ (404,174)   $ 12   $ 6 $ (33,525) $ 0   $ (370,667) $ 892