XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.3
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Partners' equity
Non-Controlling 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
Additional Paid-In Capital
Class A
Additional Paid-In Capital
Class B
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Non-Controlling Interest
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income (loss) $ 23,950 $ 24,590 $ (640)                              
Other comprehensive income (loss) - cumulative translation adjustment 1,934 1,811 123                              
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 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) 107,847                                  
Other comprehensive income (loss) - cumulative translation adjustment 4,436                                  
Beginning balance at Dec. 31, 2024 354,426 350,829 3,597                              
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Net income (loss) 107,847                                  
Other comprehensive income (loss) - cumulative translation adjustment 4,436                                  
Comprehensive income 112,283                                  
Ending balance at Sep. 30, 2025 338,943 336,197 2,746                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income (loss) 33,542 33,837 (295)                              
Other comprehensive income (loss) - cumulative translation adjustment 3,495 3,252 243                              
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 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) 50,355 50,640 (285)                              
Other comprehensive income (loss) - cumulative translation adjustment (993) (996) 3                              
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Net income (loss) 50,355 50,640 (285)                              
Other comprehensive income (loss) - cumulative translation adjustment (993) (996) 3                              
Comprehensive income 49,362 49,644 (282)                              
Contributions and other 5,004 5,004                                
Distributions and other (17,459) (17,459)                                
Ending balance at Sep. 30, 2025 338,943 336,197 2,746                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income (loss) 1,924 1,924                                
Other comprehensive income (loss) - cumulative translation adjustment (2,436) (2,436)                                
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 (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)                                  
Distributions                                  
Ending balance at Mar. 31, 2026 7,420                                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income (loss) 16,824                                  
Other comprehensive income (loss) - cumulative translation adjustment $ (4,398)                                  
Ending Balance (in shares) at Sep. 30, 2026 103,835,628         36,372,399 28,596,847 38,866,382 36,372,399 28,596,847 38,866,382              
Ending Balance at Sep. 30, 2026 $ 464,006               $ 0 $ 0 $ 0 $ 141,521       $ 7,502 $ (205) $ 315,188
Beginning balance at Dec. 31, 2025 431,186 431,186 $ 0                              
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Net income (loss) 16,824                                  
Other comprehensive income (loss) - cumulative translation adjustment (4,398)                                  
Comprehensive income 12,426                                  
Beginning balance at Dec. 31, 2025 7,420                                  
Ending balance at Sep. 30, 2026 7,300                                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income (loss) (25,958) (25,958)                                
Other equity adjustments 3,840       $ 3,840                          
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]                                    
Common stock share issued (in shares)                 34,846,972 28,478,208 38,866,382              
Common stock shares issued 451,528                     451,528            
Distributions of IPO proceeds to Partners       $ (254,493)                 $ (254,493)          
Allocation of net IPO proceeds to noncontrolling interest 0                     (129,846)           129,846
Equity based compensation 2,028                     2,028            
Net income (loss) 3,008                             455   2,553
Other comprehensive income (loss) - cumulative translation adjustment (1,439)                               (439) (1,000)
Initial deferred tax asset and TRA liability - net adjustment (19,585)                     (19,585)            
Ending Balance (in shares) at Jun. 30, 2026                 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
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
Increase (Decrease) in Temporary Equity [Roll Forward]                                    
Net income (loss)                                  
Ending balance at Jun. 30, 2026 7,266                                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Common stock share issued (in shares)                 1,525,427 118,639                
Common stock shares issued           $ 1,346 $ 2,893             $ 1,346 $ 2,893      
Equity based compensation 5,516                     1,884           3,632
Dividends and distribution (14,246)                     181       (2,726)   (11,701)
Net income (loss) 37,850                             9,935   27,915
Other comprehensive income (loss) - cumulative translation adjustment (523)                               (181) (342)
Initial deferred tax asset and TRA liability - net adjustment 1,292                     1,292            
Other equity adjustments $ (162)                     (614)       (162) 415 199
Ending Balance (in shares) at Sep. 30, 2026 103,835,628         36,372,399 28,596,847 38,866,382 36,372,399 28,596,847 38,866,382              
Ending Balance at Sep. 30, 2026 $ 464,006               $ 0 $ 0 $ 0 $ 141,521       7,502 (205) 315,188
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Net income (loss) 37,850                             $ 9,935   27,915
Other comprehensive income (loss) - cumulative translation adjustment (523)                               $ (181) $ (342)
Comprehensive income 37,327                                  
Increase (Decrease) in Temporary Equity [Roll Forward]                                    
Net income (loss) 34                                  
Ending balance at Sep. 30, 2026 $ 7,300