XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Stockholders'/Members' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Stockholders' Equity [Member]
Non-Controlling Interests [Member]
Class A Units [Member]
Class C Units [Member]
Class D Units [Member]
Total
Class A Common Stock [Member]
Class B Common Stock [Member]
Beginning balance at Dec. 31, 2022             $ 161,911 $ 2,000 $ 600 $ 164,511    
Beginning balance (in units) at Dec. 31, 2022             111,111 2,000 600      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions             $ (48,078) $ (40) $ (54) (48,172)    
Net income             59,473 40 54 59,567    
Ending balance at Jun. 30, 2023             $ 173,306 $ 2,000 $ 600 175,906    
Ending balance (in units) at Jun. 30, 2023             111,111 2,000 600      
Beginning balance at Mar. 31, 2023             $ 163,422 $ 2,000 $ 600 166,022    
Beginning balance (in units) at Mar. 31, 2023             111,111 2,000 600      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions             $ (20,810) $ (20) $ (27) (20,857)    
Net income             30,694 20 27 30,741    
Ending balance at Jun. 30, 2023             $ 173,306 $ 2,000 $ 600 175,906    
Ending balance (in units) at Jun. 30, 2023             111,111 2,000 600      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity, Attributable to Noncontrolling Interest                   0    
Beginning balance at Dec. 31, 2023             $ 206,303 $ 2,000 $ 600 208,903    
Beginning balance (in units) at Dec. 31, 2023             111,111 2,000 600      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions             $ (16,259)     (16,259)    
Net income                   45,220    
Net loss prior to Reorganization Transactions and IPO             (1,160)     (1,160)    
Reorganization Transactions             $ (188,884)          
Reorganization Transactions (in shares)             (111,111)          
IPO and Related Transactions $ 1 $ 0 $ 52,989 $ 0 $ 52,990 $ 65,333   $ (2,000) $ (600) 115,723    
IPO and Related Transactions (in shares) 8,846,154 (2,435,897)           (2,000) (600)      
Ending balance at Jun. 30, 2024             $ 0 $ 0 $ 0 0    
Ending balance (in units) at Jun. 30, 2024             0 0 0      
Beginning balance at Dec. 31, 2023                   0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Reorganization Transactions   $ 4     4 188,884       4    
Reorganization Transactions (in shares)   44,871,794                    
Increase in deferred tax asset from IPO and related transactions     858   858         858    
Tax distributions     0 (297) (297)         (11,819)    
Equity-based compensation     1,929   1,929         1,929    
Net income subsequent to Reorganization Transactions and IPO       6,618 6,618 39,762       46,380    
Ending balance (in shares) at Jun. 30, 2024 8,846,154 42,435,897                 8,846,154 42,435,897
Ending balance at Jun. 30, 2024 $ 1 $ 4 55,776 6,321 62,102         62,102    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity, Attributable to Noncontrolling Interest           273,392            
Equity, Including Portion Attributable to Noncontrolling Interest                   333,115    
Beginning balance at Mar. 31, 2024             $ 0 $ 0 $ 0      
Beginning balance (in units) at Mar. 31, 2024             0 0 0      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Net income 0 0 0 3,646 3,646 21,088 $ 0 $ 0 $ 0 24,734    
IPO and Related Transactions $ 0 $ 0 (104) 0 (104) (501)   $ 0 $ 0 (605)    
IPO and Related Transactions (in shares) 0 0           0 0      
Ending balance at Jun. 30, 2024             $ 0 $ 0 $ 0 0    
Ending balance (in units) at Jun. 30, 2024             0 0 0      
Beginning balance at Mar. 31, 2024 $ 1 $ 4 56,746 2,972 59,723              
Beginning balance (in shares) at Mar. 31, 2024 8,846,154 42,435,897                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Increase in deferred tax asset from IPO and related transactions     (1,903)   (1,903)         (1,903)    
Tax distributions     0 (297) (297) (11,522)       (11,819)    
Equity-based compensation     1,037   1,037         1,037    
Ending balance (in shares) at Jun. 30, 2024 8,846,154 42,435,897                 8,846,154 42,435,897
Ending balance at Jun. 30, 2024 $ 1 $ 4 $ 55,776 $ 6,321 $ 62,102         62,102    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity, Attributable to Noncontrolling Interest           $ 282,457       282,457    
Equity, Including Portion Attributable to Noncontrolling Interest                   $ 344,559