XML 83 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Shareholders’ Deficit - USD ($)
$ in Thousands
Total
ATM Program
Private Placement
Class A Common Stock
Class C Common Stock
Total Shareholders’ Deficit attributable to the Company
Total Shareholders’ Deficit attributable to the Company
ATM Program
Total Shareholders’ Deficit attributable to the Company
Class A Common Stock
Total Shareholders’ Deficit attributable to the Company
Class A Common Stock
Private Placement
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
ATM Program
Common Stock
Class A Common Stock
Private Placement
Common Stock
Class C Common Stock
Common Stock
Class C Common Stock
Private Placement
Treasury Stock
Paid-in 
Capital
Paid-in 
Capital
ATM Program
Paid-in 
Capital
Class A Common Stock
Private Placement
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]                                        
Issuance of stock (in shares)                   3,487,278 16,521,612 11,904,762   (152,857)            
Issuance of stock 0 $ 97,497 $ 116,875       $ 97,497   $ 116,875   $ 2 $ 1         $ 97,495 $ 116,874    
Share-based compensation expense 8,798         8,798                   8,798        
Transaction costs (350)             $ (350)               (350)        
Cumulative preferred dividends (896)         (896)                   (896)        
Accretion of preferred stock discount (13)         (13)                   (13)        
Conversion of Series A preferred stock (in shares)                   7,738,743                    
Conversion of Series A preferred stock (Note 10) 23,120         23,120       $ 1           23,119        
Class A common stock issued for warrants exercised (in shares)                   22,974,743                    
Class A common stock issued for warrants exercised 184,564         184,564       $ 3           184,561        
Class A common stock issued for stock options exercised (in shares)                   250,947                    
Class A common stock issued for stock options exercised 52         52                   52        
Class A common stock issued for vested RSUs and PSUs (in shares)                   1,339,417                    
Class A common stock issued for vested RSUs and PSUs (2,281)         (2,281)                   (2,281)        
Class A common stock issued for Class C canceled (in shares)                   15,361,622     (15,361,622)              
Class A common stock issued for Class C canceled                   $ 1     $ (1)              
Distribution to noncontrolling interests (2,267)                                     (2,267)
Tax receivable agreement - obligation to partners (473)         (473)                   (473)        
Subsequent remeasurement of redeemable noncontrolling interests (891,307)         (891,307)                   (426,886)     (464,421)  
Net income attributable to noncontrolling interest 3,495                                     3,495
Net income attributable to the Company (283,413)         (283,413)                         (283,413)  
Ending balance (in shares) at Dec. 31, 2024       100,609,000 55,394,533         101,859,000     55,394,533              
Ending 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]                                        
Issuance of stock (in shares)                         7,500,000              
Issuance of stock 167,525         167,525                   167,525        
Share-based compensation expense 8,609         8,609                   8,609        
Cumulative preferred dividends (616)         (616)                   (616)        
Accretion of preferred stock discount (7)         (7)                   (7)        
Capped call transactions (Note 8) (36,777)         (36,777)                   (36,777)        
Acquisition of KinetX and related adjustments (Notes 3 and 9) (in shares)                   1,104,178                    
Acquisition of KinetX and related adjustments (Notes 3 and 9) 18,489         18,489                   18,489        
Repurchase of common stock (20,700)         (20,700)                 (20,700)          
Class A common stock issued for stock options exercised (558)         (558)                   (558)        
Class A common stock issued for vested RSUs and PSUs (4,279)         (4,279)                   (4,279)        
Class A common stock issued for warrants exercised (in shares)                   15,358,229                    
Class A common stock issued for warrants exercised $ 176,554         176,554       $ 2           176,552        
Class A common stock issued for stock options exercised (in shares) 206,578                 113,714                    
Class A common stock issued for vested RSUs and PSUs (in shares)                   771,491                    
Class A common stock issued for Class C canceled (in shares)                   4,266,348     (4,266,348)              
Distribution to noncontrolling interests $ (2,236)         (18)                   (18)       (2,218)
Subsequent remeasurement of redeemable noncontrolling interests 29,370         29,370                   (328,920)     358,290  
Net income attributable to noncontrolling interest 1,507                                     1,507
Net income attributable to the Company (83,294)         (83,294)                         (83,294)  
Ending balance (in shares) at Dec. 31, 2025       121,281,880 58,628,185         123,472,960     58,628,185              
Ending balance at Dec. 31, 2025 $ (754,447)         $ (754,964)       $ 12     $ 6   $ (33,525) $ 0     $ (721,457) $ 517