XML 22 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Shareholders’ Deficit - USD ($)
$ in Thousands
Total
Class A Common Stock
Class C Common Stock
Shareholders’ Deficit attributable to the Company
Common Stock
Class A Common Stock
Common Stock
Class C Common Stock
Treasury Stock
Paid-in 
Capital
Accumulated 
Deficit
NCI
Beginning balance (in shares) at Dec. 31, 2024         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 2,844     2,844       2,844    
Cumulative preferred dividends (147)     (147)       (147)    
Accretion of preferred stock discount (2)     (2)       (2)    
Conversion of Series A preferred stock (Note 7) (in shares)         15,358,229          
Conversion of Series A preferred stock (Note 7) 176,554     176,554 $ 2     176,552    
Repurchase of Class A common stock (20,700)           (20,700)      
Class A common stock issued for stock options exercised (in shares)         18,790          
Class A common stock issued for stock options exercised (69)     (69)       (69)    
Class A common stock issued for vested RSUs and PSUs (in shares)         500,580          
Class A common stock issued related to RSU and RSS awards (3,436)     (3,436)       (3,436)    
Class A common stock issued for Class C canceled (in shares)         1,592,729 (1,592,729)        
Issuance of stock (in shares)           7,500,000        
Issuance of stock 167,525     167,525       167,525    
Subsequent remeasurement of redeemable noncontrolling interests 561,176     561,176       (343,267) 904,443  
Net income attributable to noncontrolling interest 462                 462
Net loss attributable to the Company (11,396)     (11,396)         (11,396)  
Ending balance (in shares) at Mar. 31, 2025         119,329,328 61,301,804        
Ending balance at Mar. 31, 2025 (135,223)     (136,913) $ 12 $ 6 (33,525) 0 (103,406) 1,690
Beginning balance (in shares) at Dec. 31, 2025   121,281,880 58,628,185   123,472,960 58,628,185        
Beginning balance at Dec. 31, 2025 (754,447)     (754,964) $ 12 $ 6 (33,525) 0 (721,457) 517
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation expense 8,842     8,842       8,842    
Cumulative preferred dividends (162)     (162)       (162)    
Accretion of preferred stock discount (1)     (1)       (1)    
Acquisition of KinetX and related adjustments (Note 3 and 9) (in shares)         22,991,028          
Acquisition of Lanteris and related adjustments (Notes 3) $ 403,689     403,689 $ 2     403,687    
Class A common stock issued related to contingency consideration release (Notes 3 and 16) (in shares)         13,336          
Class A common stock issued for stock options exercised (in shares) 0                  
Class A common stock issued for vested RSUs and PSUs (in shares)         2,325,590          
Class A common stock issued related to RSU and RSS awards         $ 1     (1)    
Class A common stock issued for Class C canceled (in shares)         1,633,818 (1,633,818)        
Issuance of stock (in shares)         11,574,069          
Issuance of stock $ 167,450     167,450 $ 1     167,449    
Subsequent remeasurement of redeemable noncontrolling interests (121,764)     (121,764)       (579,814) 458,050  
Net income attributable to noncontrolling interest 343                 343
Net loss attributable to the Company (37,387)     (37,387)         (37,387)  
Ending balance (in shares) at Mar. 31, 2026   159,819,721 56,994,367   162,010,801 56,994,367        
Ending balance at Mar. 31, 2026 $ (333,437)     $ (334,297) $ 16 $ 6 $ (33,525) $ 0 $ (300,794) $ 860