XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Redeemable Noncontrolling Interest and Shareholders' Deficit - Unaudited - USD ($)
$ in Thousands
Total
Redeemable Noncontrolling Interest [Member]
Additional Paid-in Capital [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Common Class A [Member]
Class A Ordinary Shares [Member]
Common Stock [Member]
Class B Ordinary Shares [Member]
Common Stock [Member]
Beginning balance at Dec. 31, 2023 $ (1,103,396) $ 1,494,732 $ 36,114 $ 130 $ (1,139,663)   $ 6 $ 17
Beginning balance, shares at Dec. 31, 2023             59,880,347 168,297,916
Equity-based compensation 12,475 3,014 12,475          
Issuance of Class A common stock, shares             60,218,926  
Issuance of Class A common stock, value 139,855   139,849       $ 6  
Vesting of Class B restricted stock rights, shares               1,277,360
Exchange of Class B common stock for Class A common stock 14,902              
Exchange of Class B common stock for Class A common stock, value 14,902 (14,902) 14,902       $ 1 $ (1)
Exchange of Class B common stock for Class A common stock, shares             5,757,323 (5,757,323)
Exercise of stock options, Shares             281  
Impact of equity transactions on redeemable noncontrolling interest (14,073) 14,073 (14,073)          
Unrealized income on marketable securities (136) (379)   (136)        
Net loss and comprehensive loss attributable to noncontrolling interest 51,801 (51,801)            
Net Income (Loss) (21,998)       (21,998) $ (21,998)    
Ending balance at Jun. 30, 2024 (972,371) 1,444,737 189,267 (6) (1,161,661)   $ 13 $ 16
Ending balance, shares at Jun. 30, 2024             125,856,877 163,817,953
Beginning balance at Mar. 31, 2024 (1,096,062) 1,459,097 53,114 (44) (1,149,155)   $ 6 $ 17
Beginning balance, shares at Mar. 31, 2024             61,621,330 167,723,553
Equity-based compensation 6,436 1,374 6,436          
Issuance of Class A common stock, shares             60,218,926  
Issuance of Class A common stock, value 139,855   139,849       $ 6  
Vesting of Class B restricted stock rights, shares               110,740
Exchange of Class B common stock for Class A common stock 12,613 (12,613) 12,613       $ 1 $ (1)
Exchange of Class B common stock for Class A common stock, shares             4,016,340 (4,016,340)
Exercise of stock options, Shares             281  
Impact of equity transactions on redeemable noncontrolling interest (22,745) (22,745) (22,745)          
Unrealized income on marketable securities 38 94   38        
Net loss and comprehensive loss attributable to noncontrolling interest 25,960 (25,960)            
Net Income (Loss) (12,506)       (12,506) (12,506)    
Ending balance at Jun. 30, 2024 (972,371) 1,444,737 189,267 (6) (1,161,661)   $ 13 $ 16
Ending balance, shares at Jun. 30, 2024             125,856,877 163,817,953
Beginning balance at Dec. 31, 2024 (994,954) 1,396,591 205,736 130 (1,200,849)   $ 13 $ 16
Beginning balance, shares at Dec. 31, 2024             128,054,417 163,693,707
Equity-based compensation 11,418 1,539 11,418          
Vesting of Class B restricted stock rights, shares               959,764
Exchange of Class B common stock for Class A common stock 5,253              
Exchange of Class B common stock for Class A common stock, value 5,252 (5,252) 5,252          
Exchange of Class B common stock for Class A common stock, shares             5,364,540 (5,364,540)
Impact of equity transactions on redeemable noncontrolling interest 9,170 (9,170) 9,170          
Unrealized income on marketable securities (100) (124)   (100)        
Net loss and comprehensive loss attributable to noncontrolling interest 41,631 (41,631)            
Net Income (Loss) (33,286)       (33,286) (33,286)    
Ending balance at Jun. 30, 2025 (1,002,500) 1,341,953 231,576 30 (1,234,135)   $ 13 $ 16
Ending balance, shares at Jun. 30, 2025             133,418,957 159,288,931
Beginning balance at Mar. 31, 2025 (998,553) 1,368,530 218,926 75 (1,217,583)   $ 13 $ 16
Beginning balance, shares at Mar. 31, 2025             129,536,121 163,161,681
Equity-based compensation 5,819 722 5,819          
Vesting of Class B restricted stock rights, shares               10,086
Exchange of Class B common stock for Class A common stock, value 2,834 (2,834) 2,834          
Exchange of Class B common stock for Class A common stock, shares             3,882,836 (3,882,836)
Impact of equity transactions on redeemable noncontrolling interest 3,997 (3,997) 3,997          
Unrealized income on marketable securities (45) (55)   (45)        
Net loss and comprehensive loss attributable to noncontrolling interest 20,413 (20,413)            
Net Income (Loss) (16,552)       (16,552) $ (16,552)    
Ending balance at Jun. 30, 2025 $ (1,002,500) $ 1,341,953 $ 231,576 $ 30 $ (1,234,135)   $ 13 $ 16
Ending balance, shares at Jun. 30, 2025             133,418,957 159,288,931