XML 27 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Partners’ Capital
Dividend Equivalent Rights
Class A Common Stock
Class C Common Stock
Common Stock
Class A Common Stock
Common Stock
Class C Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Dividend Equivalent Rights
Additional Paid-in Capital
Class C Common Stock
Accumulated Deficit
Accumulated Deficit
Dividend Equivalent Rights
Accumulated Deficit
Class A Common Stock
Treasury Stock
Class A Common Stock
Treasury Stock
Class C Common Stock
Noncontrolling Interest
Noncontrolling Interest
Class C Common Stock
Balance, beginning of period at Dec. 31, 2021 $ 1,063,143 $ 560,622                           $ 502,521  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income attributable to Predecessor 78,104 39,493                           38,611  
Distributions (13,318)                             (13,318)  
Balance, end of period at Jun. 06, 2022 1,127,929 600,115                           527,814  
Balance, beginning of period at Dec. 31, 2021 1,063,143 560,622                           502,521  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income attributable to Predecessor (78,104)                                
Net income (loss) 184,131                                
Temporary equity cumulative adjustment to redemption value: (706,940)                                
Ending balance (in shares) at Dec. 31, 2022           80,805,000 74,347,000                    
Balance, end of period at Dec. 31, 2022 3,886,595         $ 8 $ 7 $ 1,750,640     $ (9,203)     $ (19,085) $ 0 2,164,228  
End of period (in shares) at Dec. 31, 2022                           (633,000) 0    
Balance, beginning of period at Jun. 06, 2022 1,127,929 600,115                           527,814  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Falcon Merger Transaction (effected for 1-for-4 reverse stock split). shares           12,089,000 71,752,000                    
Falcon Merger Transaction (effected for 1-for-4 reverse stock split) (775,902) $ (600,115)       $ 1 $ 7 352,019               (527,814)  
Net income (loss) 15,751                   15,751            
Share-based compensation 7,965             7,965                  
Conversion of Class C Common Stock to Class A Common Stock (in shares)           1,361,000 (1,361,000)                    
Conversion of Class C Common Stock to Class A Common Stock 34,038             34,038                  
Change in deferred taxes from conversion of shares of Class C Common Stock to Class A Common Stock 8,211             8,211                  
Dividends to Class A stockholders/Divided equivalent rights paid     $ (579) $ (18,165)               $ (579) $ (18,165)        
Temporary equity cumulative adjustment to redemption value: (706,939)             (700,779)     (6,160)            
Ending balance (in shares) at Dec. 28, 2022           13,450,000 70,391,000                    
Balance, end of period at Dec. 28, 2022 (307,691)         $ 1 $ 7 (298,546)     (9,153)     $ 0   0  
End of period (in shares) at Dec. 28, 2022                           0      
Ending balance (in shares) at Dec. 28, 2022           13,450,000 70,391,000                    
Balance, end of period at Dec. 28, 2022 (307,691)         $ 1 $ 7 (298,546)     (9,153)     $ 0   0  
End of period (in shares) at Dec. 28, 2022                           0      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Reclassification from temporary equity to noncontrolling interest 2,044,986                             2,044,986  
Net income (loss) (101)                   (50)         (51)  
Brigham Merger Transaction (in shares)           67,334,000 3,956,000             (633,000)      
Brigham Merger Transaction 2,149,401         $ 7   2,049,186           $ (19,085)   119,293  
Issuance of Class A Common Stock upon vesting of DSUs (in shares)           21,000                      
Ending balance (in shares) at Dec. 31, 2022           80,805,000 74,347,000                    
Balance, end of period at Dec. 31, 2022 3,886,595         $ 8 $ 7 1,750,640     (9,203)     $ (19,085) $ 0 2,164,228  
End of period (in shares) at Dec. 31, 2022                           (633,000) 0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income (loss) (46,695)                   (15,536)         (31,159)  
Share-based compensation 18,867             16,615               2,252  
Conversion of Class C Common Stock to Class A Common Stock (in shares)           2,090,000 (2,090,000)                    
Conversion of Class C Common Stock to Class A Common Stock 0             59,566               (59,566)  
Issuance of Class A Common Stock upon vesting of RSUs, net of shares withheld for income taxes (in shares)           189,000                      
Issuance of Class A Common Stock upon vesting of RSUs, net of shares withheld for income taxes (2,906)             (2,906)                  
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (in shares)                             (26,000)    
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (677)                           $ (677)    
Change in deferred taxes from conversion of shares of Class C Common Stock to Class A Common Stock (8,683)             (8,683)                  
Dividends to Class A stockholders/Divided equivalent rights paid     (1,048) $ (161,951)               $ (1,048) $ (161,951)        
Temporary equity cumulative adjustment to redemption value: 0                                
Distributions to Noncontrolling interest (158,968)                             (158,968)  
Issuance of Class C Common Stock in connection with acquisition (in shares)             2,708,000                    
Issuance of Class C Common Stock in connection with acquisition 70,740           $ 1                 70,739  
Cancellation of Treasury Stock (in shares)           (633,000)               633,000      
Cancellation of Treasury Stock 0             (19,085)           $ 19,085      
Ending balance (in shares) at Dec. 31, 2023       82,451,397 74,939,080 82,451,000 74,965,000                    
Balance, end of period at Dec. 31, 2023 3,595,274         $ 8 $ 8 1,796,147     (187,738)     $ 0 $ (677) 1,987,526  
End of period (in shares) at Dec. 31, 2023       0 (26,137)                 0 (26,000)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income (loss) 94,929                   40,946         53,983  
Share-based compensation 23,836             21,578               2,258  
Conversion of Class C Common Stock to Class A Common Stock (in shares)           624,000 (624,000)                    
Conversion of Class C Common Stock to Class A Common Stock 0             15,958               (15,958)  
Issuance of Class A Common Stock upon vesting of RSUs, net of shares withheld for income taxes (in shares)           130,000                      
Issuance of Class A Common Stock upon vesting of RSUs, net of shares withheld for income taxes (1,593)             (1,593)                  
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (in shares)                             (27,000)    
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (588)                           $ (588)    
Change in deferred taxes from conversion of shares of Class C Common Stock to Class A Common Stock (610)             (610)                  
Dividends to Class A stockholders/Divided equivalent rights paid     $ (1,165) $ (121,272)       (121,272) $ (1,165)                
Temporary equity cumulative adjustment to redemption value: 0                                
Distributions to Noncontrolling interest (112,421)                             (112,421)  
Repurchases of Class A common stock (in shares)                           (4,225,000)      
Repurchases of Class A Common Stock       $ (96,910) $ (22,362)   $ (897)     $ 1,329       $ (96,910)     $ (23,691)
Ending balance (in shares) at Dec. 31, 2024       78,980,516 73,391,244 83,205,000 73,444,000                    
Balance, end of period at Dec. 31, 2024 $ 3,357,118         $ 8 $ 8 $ 1,710,372     $ (146,792)     $ (96,910) $ (1,265) $ 1,891,697  
End of period (in shares) at Dec. 31, 2024       (4,224,814) (52,748)                 (4,225,000) (53,000)