XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Shareholders' and Member's Equity (Unaudited) - USD ($)
$ in Thousands
Total
Members' Equity
Common Stock
Class A
Common Stock
Class B
Retained Earnings [Member]
Non-controlling Interest
Beginning Balance at Dec. 31, 2023   $ 150,747        
Net income $ 10,776 10,776        
Deemed non-cash contributions   810        
Ending Balance at Mar. 31, 2024   $ 162,333        
Beginning Balance at Dec. 31, 2024 608,066   $ 432,663   $ 3,349 $ 172,054
Beginning Balance, Shares at Dec. 31, 2024     23,255,419 53,227,852    
Net income 15,459       6,464 8,995
Deemed non-cash contributions 8,945         8,945
RSU share-based compensation expense 2,195   $ 668     1,527
Class B cancellation       (34,674)    
Tax distributions (5,821)         (5,821)
Dividends and distributions (7,662)       (2,326) (5,336)
RSU dividend equivalent rights (75)       (23) (52)
Offering costs (450)   (450)      
Ending Balance at Mar. 31, 2025 $ 620,657   $ 432,881   $ 7,464 $ 180,312
Ending Balance, Shares at Mar. 31, 2025     23,255,419 53,193,178