XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Stockholders' Equity
Additional Paid-In Capital
Treasury Stock
Retained Earnings
Non-Controlling Interest
Class A Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Class C Common Stock
Common Stock
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2023               12,522,146   35,688,349   49,119,976
Beginning balance (in units) at Dec. 31, 2023 84,808,325                      
Stockholders' equity, beginning balance at Dec. 31, 2023 $ 97,456 $ 12,532 $ 8,275 $ 0 $ 4,247 $ 84,924   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (988)         $ (988)            
Conversion of Class B to Class A common stock (in shares)           (16,260)   16,260   (16,260)    
Conversion of Class B to Class A common stock 0                      
RSU vesting during period (in shares)               506,264        
RSU vesting during period 0                      
Repurchases of common stock (in shares)               (32,371)        
Repurchases of common stock (100) (100)   (100)                
Class B shares issued upon vesting of LLC units (in shares)           84,187       84,187    
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,587 2,541 2,541     $ 46            
Net (loss) income 1,067 139     139 928            
Rebalancing of controlling and non-controlling interest 0 (1,674) (1,674)     1,674            
Change in deferred tax asset and TRA liability related to redemption of LLC Units $ (164) (164) (164)                  
Stockholders' equity, ending balance (in shares) at Mar. 31, 2024               13,012,299   35,756,276   49,119,976
Ending balance (in units) at Mar. 31, 2024 84,876,252                      
Stockholders' equity, ending balance at Mar. 31, 2024 $ 99,858 13,274 8,978 (100) 4,386 86,584   $ 1   $ 4   $ 5
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2023               12,522,146   35,688,349   49,119,976
Beginning balance (in units) at Dec. 31, 2023 84,808,325                      
Stockholders' equity, beginning balance at Dec. 31, 2023 $ 97,456 12,532 8,275 0 4,247 84,924   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net (loss) income $ 1,367                      
Stockholders' equity, ending balance (in shares) at Sep. 30, 2024               13,669,852   35,799,762   49,119,976
Ending balance (in units) at Sep. 30, 2024 84,919,738                      
Stockholders' equity, ending balance at Sep. 30, 2024 $ 104,355 14,469 10,467 (438) 4,430 89,886   $ 1   $ 4   $ 5
Stockholders' equity, beginning balance (in shares) at Mar. 31, 2024               13,012,299   35,756,276   49,119,976
Beginning balance (in units) at Mar. 31, 2024 84,876,252                      
Stockholders' equity, beginning balance at Mar. 31, 2024 $ 99,858 13,274 8,978 (100) 4,386 86,584   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (539)         $ (539)            
RSU vesting during period (in shares)               484,548        
RSU vesting during period 0                      
Repurchases of common stock (in shares)               (61,694)        
Repurchases of common stock (159) (159)   (159)                
Class B shares issued upon vesting of LLC units (in shares)           22,338       22,338    
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,425 2,398 2,398     $ 27            
Net (loss) income 1,375 185     185 1,190            
Rebalancing of controlling and non-controlling interest 0 (1,621) (1,621)     1,621            
Change in deferred tax asset and TRA liability related to redemption of LLC Units $ (11) (11) (11)                  
Stockholders' equity, ending balance (in shares) at Jun. 30, 2024               13,435,153   35,778,614   49,119,976
Ending balance (in units) at Jun. 30, 2024 84,898,590                      
Stockholders' equity, ending balance at Jun. 30, 2024 $ 102,949 14,066 9,744 (259) 4,571 88,883   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (50)         $ (50)            
RSU vesting during period (in shares)               315,189        
RSU vesting during period 0                      
Repurchases of common stock (in shares)               (80,490)        
Repurchases of common stock (179) (179)   (179)                
Class B shares issued upon vesting of LLC units (in shares)           21,148       21,148    
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,524 2,497 2,497     $ 27            
Net (loss) income (1,075) (141)     (141) (934)            
Rebalancing of controlling and non-controlling interest 0 (1,960) (1,960)     1,960            
Change in deferred tax asset and TRA liability related to redemption of LLC Units $ 186 186 186                  
Stockholders' equity, ending balance (in shares) at Sep. 30, 2024               13,669,852   35,799,762   49,119,976
Ending balance (in units) at Sep. 30, 2024 84,919,738                      
Stockholders' equity, ending balance at Sep. 30, 2024 $ 104,355 14,469 10,467 (438) 4,430 89,886   $ 1   $ 4   $ 5
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2024             13,843,944 13,843,944 35,820,912 35,820,912 49,119,976 49,119,976
Beginning balance (in units) at Dec. 31, 2024 84,940,888                      
Stockholders' equity, beginning balance at Dec. 31, 2024 $ 109,382 15,329 11,169 (638) 4,788 94,053   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (5,349)         $ (5,349)            
Conversion of Class B to Class A common stock (in shares)           (2,700)   2,700   (2,700)    
Conversion of Class B to Class A common stock 0                      
RSU vesting during period (in shares)               661,156        
RSU vesting during period 0                      
Repurchases of common stock (in shares)               (102,460)        
Repurchases of common stock (163) (163)   (163)                
Class B shares issued upon vesting of LLC units (in shares)           21,191       21,191    
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,369 2,342 2,342     $ 27            
Net (loss) income (3,267) (466)     (466) (2,801)            
Rebalancing of controlling and non-controlling interest $ 0 (2,114) (2,114)     2,114            
Stockholders' equity, ending balance (in shares) at Mar. 31, 2025               14,405,340   35,839,403   49,119,976
Ending balance (in units) at Mar. 31, 2025 84,959,379                      
Stockholders' equity, ending balance at Mar. 31, 2025 $ 102,972 14,928 11,397 (801) 4,322 88,044   $ 1   $ 4   $ 5
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2024             13,843,944 13,843,944 35,820,912 35,820,912 49,119,976 49,119,976
Beginning balance (in units) at Dec. 31, 2024 84,940,888                      
Stockholders' equity, beginning balance at Dec. 31, 2024 $ 109,382 15,329 11,169 (638) 4,788 94,053   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net (loss) income $ (5,052)                      
Stockholders' equity, ending balance (in shares) at Sep. 30, 2025             15,170,213 15,170,213 35,822,342 35,822,342 49,119,976 49,119,976
Ending balance (in units) at Sep. 30, 2025 84,942,318                      
Stockholders' equity, ending balance at Sep. 30, 2025 $ 79,054 11,979 12,806 (1,094) 256 67,075   $ 2   $ 4   $ 5
Stockholders' equity, beginning balance (in shares) at Mar. 31, 2025               14,405,340   35,839,403   49,119,976
Beginning balance (in units) at Mar. 31, 2025 84,959,379                      
Stockholders' equity, beginning balance at Mar. 31, 2025 $ 102,972 14,928 11,397 (801) 4,322 88,044   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (1,308)         $ (1,308)            
Conversion of Class B to Class A common stock 0                      
RSU vesting during period (in shares)               581,177        
RSU vesting during period 0                      
Repurchases of common stock (in shares)               (132,124)        
Repurchases of common stock (197) (197)   (197)                
Class B shares issued upon vesting of LLC units (in shares)           3,712       3,712    
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,328 2,318 2,318     $ 10            
Net (loss) income (1,113) (166)     (166) (947)            
Rebalancing of controlling and non-controlling interest $ 0 (1,602) (1,602)     1,602            
Stockholders' equity, ending balance (in shares) at Jun. 30, 2025               14,854,393   35,843,115   49,119,976
Ending balance (in units) at Jun. 30, 2025 84,963,091                      
Stockholders' equity, ending balance at Jun. 30, 2025 $ 102,682 15,281 12,113 (998) 4,156 87,401   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (21,323)         $ (21,323)            
Conversion of Class B to Class A common stock (in shares)           (20,773)   20,773   (20,773)    
Conversion of Class B to Class A common stock 0                      
RSU vesting during period (in shares)               353,159        
RSU vesting during period 0   (1)         $ 1        
Repurchases of common stock (in shares)               (58,112)        
Repurchases of common stock (96) (96)   (96)                
Class B shares issued upon vesting of LLC units 0                      
Equity-based compensation 2,256 2,256 2,256                  
Net (loss) income (672) (107)     (107) $ (565)            
Dividends paid on Class A common stock (3,793) (3,793)     (3,793)              
Rebalancing of controlling and non-controlling interest $ 0 (1,562) (1,562)     1,562            
Stockholders' equity, ending balance (in shares) at Sep. 30, 2025             15,170,213 15,170,213 35,822,342 35,822,342 49,119,976 49,119,976
Ending balance (in units) at Sep. 30, 2025 84,942,318                      
Stockholders' equity, ending balance at Sep. 30, 2025 $ 79,054 $ 11,979 $ 12,806 $ (1,094) $ 256 $ 67,075   $ 2   $ 4   $ 5