XML 35 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Member Units
Capital Unit, Class A
Member Units
Capital Unit, Class B
Common Stock
Common, Class A
Common Stock
Common, Class B
Retained Earnings (Accumulated Deficit)
Additional Paid-in Capital
Noncontrolling Interest
Beginning Balance (in shares) at Dec. 31, 2020   645,000 4,158,000          
Beginning Balance at Dec. 31, 2020 $ (34,441)         $ (28,422) $ 1,670 $ (7,689)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 30,276         12,777   17,499
Adjustment to deferred tax asset impact of Reorganization from partnership to a corporation 0              
Tax distribution (7,865)             (7,865)
Shareholder distribution (12,350)         (12,350)    
Equity based compensation 1,135           1,135  
Ending Balance (in shares) at Sep. 30, 2021   645,000 4,158,000          
Ending Balance at Sep. 30, 2021 (23,245)         (27,995) 2,805 1,945
Beginning Balance (in shares) at Dec. 31, 2020   645,000 4,158,000          
Beginning Balance at Dec. 31, 2020 (34,441)         (28,422) 1,670 (7,689)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Adjustment to deferred tax asset impact of Reorganization from partnership to a corporation (17,400)              
Ending Balance (in shares) at Dec. 31, 2021       50,428,000 86,519,000      
Ending Balance at Dec. 31, 2021 69,765     $ 50 $ 87 (116,581) 186,209  
Beginning Balance (in shares) at Jun. 30, 2021   645,000 4,158,000          
Beginning Balance at Jun. 30, 2021 (38,181)         (33,992) 2,097 (6,286)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 14,228         5,997   8,231
Equity based compensation 708           708  
Ending Balance (in shares) at Sep. 30, 2021   645,000 4,158,000          
Ending Balance at Sep. 30, 2021 (23,245)         (27,995) 2,805 $ 1,945
Beginning Balance (in shares) at Dec. 31, 2021       50,428,000 86,519,000      
Beginning Balance at Dec. 31, 2021 69,765     $ 50 $ 87 (116,581) 186,209  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 89,633         89,633    
Adjustment to deferred tax asset impact of Reorganization from partnership to a corporation (1,278)           (1,278)  
Shareholder capital contribution 62           62  
Equity based compensation (in shares)       1,009,000 597,000      
Equity based compensation 2,613     $ 1     2,612  
Ending Balance (in shares) at Sep. 30, 2022       51,437,000 87,116,000      
Ending Balance at Sep. 30, 2022 160,795     $ 51 $ 87 (26,948) 187,605  
Beginning Balance (in shares) at Jun. 30, 2022       51,360,000 87,116,000      
Beginning Balance at Jun. 30, 2022 123,894     $ 51 $ 87 (63,884) 187,640  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 36,936         36,936    
Adjustment to deferred tax asset impact of Reorganization from partnership to a corporation 1,278           1,278  
Shareholder capital contribution 19           19  
Equity based compensation 1,224           1,224  
Ending Balance (in shares) at Sep. 30, 2022       51,437,000 87,116,000      
Ending Balance at Sep. 30, 2022 $ 160,795     $ 51 $ 87 $ (26,948) $ 187,605