XML 19 R7.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED AND COMBINED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Common Stock
Additional Paid In Capital
Additional Paid In Capital
Common Stock
Accumulated Deficit
Accumulated Other Comprehensive Loss
Non-Controlling Interest in Equity of Consolidated Subsidiaries
Beginning balance at Dec. 31, 2024 $ 75,138   $ 1,139 $ 764,381   $ (405,818) $ (157,051) $ (127,513)
Increase (Decrease) in Partners' Capital [Roll Forward]                
Net loss 120,164         131,565   (11,401)
Other comprehensive income 157,994           157,994  
Total comprehensive (loss) income 278,158   0 0   131,565 157,994 (11,401)
Settlement of equity-based compensation (545)             (545)
Issuance of common shares   $ 10 9   $ 1      
Issuance of warrants 1,014     1,014        
Issuance of Manager options 7,358     7,358        
Dividends declared on common stock (3,443)     (3,443)        
Dividends and accretion of redeemable preferred stock (21,841)     (21,841)        
Equity-based compensation 1,253     895       358
Ending balance at Mar. 31, 2025 337,102   1,148 748,365   (274,253) 943 (139,101)
Beginning balance at Dec. 31, 2025 (146,237)   1,163 623,771   (512,992) (90,618) (167,561)
Increase (Decrease) in Partners' Capital [Roll Forward]                
Net loss (127,211)         (112,951)   (14,260)
Other comprehensive income 3,323           3,323  
Total comprehensive (loss) income (123,888)   0 0   (112,951) 3,323 (14,260)
Settlement of equity-based compensation (2,823)     (2,340)       (483)
Issuance of common shares   $ 0 19   $ (19)      
Distributions to non-controlling interest (360)             (360)
Dividends declared on common stock (3,545)     (3,545)        
Dividends and accretion of redeemable preferred stock (37,221)     (37,221)        
Equity-based compensation 10,978     8,947       2,031
Ending balance at Mar. 31, 2026 $ (303,096)   $ 1,182 $ 589,593   $ (625,943) $ (87,295) $ (180,633)