XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Partners' equity
Noncontrolling Interest
IPO
IPO
Partners' equity
Class A
Class B
Class C
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Additional Paid-In Capital
Additional Paid-In Capital
IPO
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interest
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) $ 23,950 $ 24,590 $ (640)                          
Comprehensive income (loss) 25,884 26,401 (517)                          
Beginning balance at Dec. 31, 2024 354,426 350,829 3,597                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) 23,950 24,590 (640)                          
Other comprehensive income (loss) - cumulative translation adjustment 1,934 1,811 123                          
Comprehensive income (loss) 25,884 26,401 (517)                          
Contributions and other 1,191 1,191                            
Distributions and other (67,657) (67,657)                            
Ending balance at Mar. 31, 2025 313,844 310,764 3,080                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 57,492                              
Comprehensive income (loss) 62,921                              
Beginning balance at Dec. 31, 2024 354,426 350,829 3,597                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) 57,492                              
Other comprehensive income (loss) - cumulative translation adjustment 5,429                              
Comprehensive income (loss) 62,921                              
Ending balance at Jun. 30, 2025 302,036 299,008 3,028                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 33,542 33,837 (295)                          
Comprehensive income (loss) 37,037 37,089 (52)                          
Beginning balance at Mar. 31, 2025 313,844 310,764 3,080                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) 33,542 33,837 (295)                          
Other comprehensive income (loss) - cumulative translation adjustment 3,495 3,252 243                          
Comprehensive income (loss) 37,037 37,089 (52)                          
Contributions and other 2,353 2,353                            
Distributions and other (51,198) (51,198)                            
Ending balance at Jun. 30, 2025 302,036 299,008 3,028                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 1,924 1,924                            
Comprehensive income (loss) (512) (512)                            
Beginning balance at Dec. 31, 2025 431,186 431,186 0                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) 1,924 1,924                            
Other comprehensive income (loss) - cumulative translation adjustment (2,436) (2,436)                            
Comprehensive income (loss) (512) (512)                            
Contributions and other 4,877 4,877                            
Distributions and other (95,548) (95,548)                            
Ending balance at Mar. 31, 2026 340,003 340,003                            
Beginning balance at Dec. 31, 2025 7,420                              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Net income (loss) 0                              
Distributions 0                              
Ending balance at Mar. 31, 2026 7,420                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) (21,026)                              
Comprehensive income (loss) $ (24,901)                              
Ending Balance (in shares) at Jun. 30, 2026 102,191,562         34,846,972 28,478,208 38,866,382 34,846,972 28,478,208 38,866,382          
Ending Balance at Jun. 30, 2026 $ 430,040               $ 0 $ 0 $ 0 $ 134,539   $ 455 $ (439) $ 295,485
Beginning balance at Dec. 31, 2025 431,186 431,186 $ 0                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) (21,026)                              
Other comprehensive income (loss) - cumulative translation adjustment (3,875)                              
Comprehensive income (loss) (24,901)                              
Beginning balance at Dec. 31, 2025 7,420                              
Ending balance at Jun. 30, 2026 7,266                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) (25,958) (25,958)                            
Beginning balance at Mar. 31, 2026 340,003 340,003                            
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) (25,958) (25,958)                            
Contributions and other 8,037 8,037                            
Distributions and other (34,982) (34,982)                            
Pre offering distribution to partners (70,626) (70,626)                            
Liquidity event shares 28,679 28,679                            
Other equity adjustments 3,840       $ 3,840                      
Ending balance at May. 20, 2026 248,993 248,993                            
Beginning balance at Mar. 31, 2026 7,420                              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Distributions (154)                              
Ending balance at May. 20, 2026 7,266                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) (22,950)                              
Comprehensive income (loss) $ (24,389)                              
Ending Balance (in shares) at Jun. 30, 2026 102,191,562         34,846,972 28,478,208 38,866,382 34,846,972 28,478,208 38,866,382          
Ending Balance at Jun. 30, 2026 $ 430,040               $ 0 $ 0 $ 0 134,539   455 (439) 295,485
Beginning balance at Mar. 31, 2026 340,003 340,003                            
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) (22,950)                              
Other comprehensive income (loss) - cumulative translation adjustment (1,439)                              
Comprehensive income (loss) (24,389)                              
Beginning balance at Mar. 31, 2026 7,420                              
Ending balance at Jun. 30, 2026 7,266                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Common stock share issued (in shares)                 34,846,972 28,478,208 38,866,382          
Common stock shares issued 451,528                     451,528        
Initial establishment of deferred tax liability, net of amounts receivable under tax receivable agreement (19,585)                     (19,585)        
Distributions of IPO proceeds to Partners       $ (254,493)                 $ (254,493)      
Allocation of net IPO proceeds to noncontrolling interest                       129,846       (129,846)
Equity based compensation 2,028                     2,028        
Net income (loss) $ 3,008                         455   2,553
Ending Balance (in shares) at Jun. 30, 2026 102,191,562         34,846,972 28,478,208 38,866,382 34,846,972 28,478,208 38,866,382          
Ending Balance at Jun. 30, 2026 $ 430,040               $ 0 $ 0 $ 0 134,539   455 (439) 295,485
Beginning balance at May. 20, 2026 248,993 248,993                            
Increase (Decrease) in Partners' Capital [Roll Forward]                                
Net income (loss) 3,008                         $ 455   2,553
Other comprehensive income (loss) - cumulative translation adjustment (1,439)                           $ (439) (1,000)
Reorganization Of Equity Structure 0 $ (248,993)                   $ 84,907       $ 164,086
Beginning balance at May. 20, 2026 7,266                              
Increase (Decrease) in Temporary Equity [Roll Forward]                                
Net income (loss) 0                              
Ending balance at Jun. 30, 2026 $ 7,266