XML 232 R7.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Common Stock
Class D
Additional Paid in Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Non- controlling Interest
Beginning balance (in shares) at Dec. 31, 2021   47,948,888 11,151,110 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2021 $ 261,868 $ 48 $ 11 $ 47 $ 130 $ 388,591 $ (34) $ (191,926) $ 65,001
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of options to purchase common stock (in shares)   857,647              
Exercise of options to purchase common stock 5,613 $ 1       4,226     1,387
Equity-based compensation 16,028         12,067     3,960
Foreign currency translation adjustment (300)           (226)   (74)
Net income (loss) 528             398 130
Accrued tax distributions payable to Continuing Equity Owners 27               27
Effect of LLC Unit Exchanges (in shares)   (6,643,614) 6,643,614            
Effect of LLC unit exchanges 0 $ (7) $ 7         8,348 (8,348)
Ending balance (in shares) at Mar. 31, 2022   55,450,149 4,507,496 47,377,587 130,083,755        
Ending balance at Mar. 31, 2022 283,764 $ 55 $ 5 $ 47 $ 130 404,884 (260) (183,180) 62,083
Beginning balance (in shares) at Dec. 31, 2021   47,948,888 11,151,110 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2021 261,868 $ 48 $ 11 $ 47 $ 130 388,591 (34) (191,926) 65,001
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Unrealized gain (loss) on available-for-sale investments 0                
Net income (loss) (1,702)                
Ending balance (in shares) at Jun. 30, 2022   57,660,081 2,696,785 47,377,587 130,083,755        
Ending balance at Jun. 30, 2022 299,225 $ 58 $ 3 $ 47 $ 130 420,123 (1,012) (183,198) 63,074
Beginning balance (in shares) at Mar. 31, 2022   55,450,149 4,507,496 47,377,587 130,083,755        
Beginning balance at Mar. 31, 2022 283,764 $ 55 $ 5 $ 47 $ 130 404,884 (260) (183,180) 62,083
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of options to purchase common stock (in shares)   105,251              
Exercise of options to purchase common stock 771         603     168
Restricted stock units released, net of shares sold to cover tax (in shares)   93,750              
ESPP shares issued (in shares)   200,220              
ESPP shares issued 2,401 $ 1       1,877     523
Equity-based compensation 16,314         12,759     3,555
Foreign currency translation adjustment (961)           (752)   (209)
Unrealized gain (loss) on available-for-sale investments 0                
Net income (loss) (2,230)             (2,428) 198
Accrued tax distributions payable to Continuing Equity Owners (834)               (834)
Effect of LLC Unit Exchanges (in shares)   (1,810,711) 1,810,711 0 0        
Effect of LLC unit exchanges 0 $ (2) $ 2 $ 0 $ 0     2,410 (2,410)
Ending balance (in shares) at Jun. 30, 2022   57,660,081 2,696,785 47,377,587 130,083,755        
Ending balance at Jun. 30, 2022 299,225 $ 58 $ 3 $ 47 $ 130 420,123 (1,012) (183,198) 63,074
Beginning balance (in shares) at Dec. 31, 2022   61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 338,386 $ 61 $ 1 $ 47 $ 130 455,320 609 (186,647) 68,865
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of options to purchase common stock (in shares)   790,873              
Exercise of options to purchase common stock 2,693 $ 1       2,158     534
Restricted stock units released, net of shares sold to cover tax (in shares)   1,150,785              
Shares withheld for net share settlement and other (in shares)   (661,451)              
Shares withheld for net share settlement and other (7,275)         (5,832)     (1,443)
Equity-based compensation 23,301         18,680     4,621
Foreign currency translation adjustment 1,374           1,101   273
Unrealized gain (loss) on available-for-sale investments 41           33   8
Net income (loss) (5,417)             (4,384) (1,033)
Accrued tax distributions payable to Continuing Equity Owners 362               362
Effect of LLC Unit Exchanges (in shares)   14,975,000 (25,000) (4,823,901) (10,126,099)        
Effect of LLC unit exchanges 0 $ 15 $ 0 $ (5) $ (10)     7,743 (7,743)
Ending balance (in shares) at Mar. 31, 2023   77,404,097 1,414,251 42,553,686 119,957,656        
Ending balance at Mar. 31, 2023 353,465 $ 77 $ 1 $ 43 $ 120 470,326 1,742 (183,288) 64,444
Beginning balance (in shares) at Dec. 31, 2022   61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 338,386 $ 61 $ 1 $ 47 $ 130 455,320 609 (186,647) 68,865
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Unrealized gain (loss) on available-for-sale investments (279)                
Net income (loss) (17,293)                
Ending balance (in shares) at Jun. 30, 2023   87,878,876 1,402,185 39,337,746 113,173,596        
Ending balance at Jun. 30, 2023 370,726 $ 88 $ 1 $ 39 $ 113 495,444 1,469 (189,124) 62,696
Beginning balance (in shares) at Mar. 31, 2023   77,404,097 1,414,251 42,553,686 119,957,656        
Beginning balance at Mar. 31, 2023 353,465 $ 77 $ 1 $ 43 $ 120 470,326 1,742 (183,288) 64,444
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of options to purchase common stock (in shares)   334,226              
Exercise of options to purchase common stock 486         398     88
Restricted stock units released, net of shares sold to cover tax (in shares)   114,392              
Shares withheld for net share settlement and other (in shares)   (175,295)              
Shares withheld for net share settlement and other (1,172)         (961)     (211)
ESPP shares issued (in shares)   189,390              
ESPP shares issued 2,595 $ 0       2,128     467
Equity-based compensation 28,722         23,552     5,170
Foreign currency translation adjustment (13)           (11)   (2)
Unrealized gain (loss) on available-for-sale investments (320)           (262)   (58)
Net income (loss) (11,876)             (10,921) (955)
Accrued tax distributions payable to Continuing Equity Owners (1,161)               (1,161)
Effect of LLC Unit Exchanges (in shares)   10,012,066 (12,066) (3,215,940) (6,784,060)        
Effect of LLC unit exchanges 0 $ 10 $ 0 $ (3) $ (7)     5,085 (5,085)
Ending balance (in shares) at Jun. 30, 2023   87,878,876 1,402,185 39,337,746 113,173,596        
Ending balance at Jun. 30, 2023 $ 370,726 $ 88 $ 1 $ 39 $ 113 $ 495,444 $ 1,469 $ (189,124) $ 62,696