XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Loss
Retained Earnings
Beginning balance (in shares) at Dec. 31, 2023   24,000,000      
Beginning balance at Dec. 31, 2023   $ 240 $ 178,543 $ (11,372) $ 24,666
Beginning balance at Dec. 31, 2023 $ 192,077        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 7,012       7,012
Other comprehensive income, net of tax (916)     (916)  
Capital contribution from parent 2,839   2,839    
Stock-based compensation expense 225   225    
Ending balance (in shares) at Mar. 31, 2024   24,000,000      
Ending balance at Mar. 31, 2024   $ 240 181,607 (12,288) 31,678
Ending balance at Mar. 31, 2024 201,237        
Beginning balance at Dec. 31, 2023 0        
Ending balance at Mar. 31, 2024 0        
Beginning balance (in shares) at Dec. 31, 2023   24,000,000      
Beginning balance at Dec. 31, 2023   $ 240 178,543 (11,372) 24,666
Beginning balance at Dec. 31, 2023 192,077        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 24,637        
Ending balance (in shares) at Sep. 30, 2024   32,658,823      
Ending balance at Sep. 30, 2024   $ 327 316,334 (1,293) 49,303
Ending balance at Sep. 30, 2024 364,826        
Beginning balance at Dec. 31, 2023 0        
Ending balance at Sep. 30, 2024 155        
Beginning balance (in shares) at Mar. 31, 2024   24,000,000      
Beginning balance at Mar. 31, 2024   $ 240 181,607 (12,288) 31,678
Beginning balance at Mar. 31, 2024 201,237        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 5,533       5,533
Other comprehensive income, net of tax (21)     (21)  
Stock-based compensation expense     1,801    
Stock-based compensation expense 1,847        
Warrant expense 332   332    
Proceeds from initial public offering, net ( in shares)   8,658,823      
Proceeds from initial public offering, net 130,983 $ 87 130,896    
Ending balance (in shares) at Jun. 30, 2024   32,658,823      
Ending balance at Jun. 30, 2024   $ 327 314,636 (12,309) 37,211
Ending balance at Jun. 30, 2024 339,911        
Beginning balance at Mar. 31, 2024 0        
Increase (Decrease) in Temporary Equity [Roll Forward]          
Stock-based compensation expense 46        
Ending balance at Jun. 30, 2024 46        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 12,092       12,092
Other comprehensive income, net of tax 11,016     11,016  
Stock-based compensation expense     906    
Stock-based compensation expense 1,015        
Warrant expense 792   792    
Proceeds from initial public offering, net 0        
Ending balance (in shares) at Sep. 30, 2024   32,658,823      
Ending balance at Sep. 30, 2024   $ 327 316,334 (1,293) 49,303
Ending balance at Sep. 30, 2024 364,826        
Increase (Decrease) in Temporary Equity [Roll Forward]          
Stock-based compensation expense 109        
Ending balance at Sep. 30, 2024 $ 155        
Beginning balance (in shares) at Dec. 31, 2024 32,662,683 32,662,683      
Beginning balance at Dec. 31, 2024 $ 370,177 $ 327 318,095 (11,154) 62,909
Beginning balance at Dec. 31, 2024 370,442        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 11,425       11,425
Other comprehensive income, net of tax 7,418     7,418  
Stock-based compensation expense     1,159    
Stock-based compensation expense 1,303        
Warrant expense 775   775    
Ending balance (in shares) at Mar. 31, 2025   32,662,683      
Ending balance at Mar. 31, 2025   $ 327 320,029 (3,736) 74,334
Ending balance at Mar. 31, 2025 391,363        
Beginning balance at Dec. 31, 2024 265        
Increase (Decrease) in Temporary Equity [Roll Forward]          
Stock-based compensation expense 144        
Ending balance at Mar. 31, 2025 $ 409        
Beginning balance (in shares) at Dec. 31, 2024 32,662,683 32,662,683      
Beginning balance at Dec. 31, 2024 $ 370,177 $ 327 318,095 (11,154) 62,909
Beginning balance at Dec. 31, 2024 370,442        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income $ 38,943        
Ending balance (in shares) at Sep. 30, 2025 32,782,974 32,782,974      
Ending balance at Sep. 30, 2025 $ 430,229 $ 328 323,306 4,743 101,852
Ending balance at Sep. 30, 2025 431,037        
Beginning balance at Dec. 31, 2024 265        
Ending balance at Sep. 30, 2025 808        
Beginning balance (in shares) at Mar. 31, 2025   32,662,683      
Beginning balance at Mar. 31, 2025   $ 327 320,029 (3,736) 74,334
Beginning balance at Mar. 31, 2025 391,363        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 12,342       12,342
Other comprehensive income, net of tax 3,188     3,188  
Stock-based compensation expense     1,752    
Stock-based compensation expense 1,950        
Issuance of common stock under 2024 Plan (in shares)   167,414      
Issuance of common stock under 2024 Plan 1 $ 1      
Common stock withheld for taxes (in shares)   (48,532)      
Common stock withheld for taxes (1,815)   (1,815)    
Warrant expense 783   783    
Ending balance (in shares) at Jun. 30, 2025   32,781,565      
Ending balance at Jun. 30, 2025   $ 328 320,749 (548) 86,676
Ending balance at Jun. 30, 2025 407,812        
Beginning balance at Mar. 31, 2025 409        
Increase (Decrease) in Temporary Equity [Roll Forward]          
Stock-based compensation expense 198        
Ending balance at Jun. 30, 2025 607        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net income 15,176       15,176
Other comprehensive income, net of tax 5,291     5,291  
Stock-based compensation expense     1,783    
Stock-based compensation expense 1,984        
Issuance of common stock under 2024 Plan (in shares)   1,981      
Issuance of common stock under 2024 Plan 0        
Common stock withheld for taxes (in shares)   (572)      
Common stock withheld for taxes (18)   (18)    
Warrant expense $ 792   792    
Ending balance (in shares) at Sep. 30, 2025 32,782,974 32,782,974      
Ending balance at Sep. 30, 2025 $ 430,229 $ 328 $ 323,306 $ 4,743 $ 101,852
Ending balance at Sep. 30, 2025 431,037        
Increase (Decrease) in Temporary Equity [Roll Forward]          
Stock-based compensation expense 201        
Ending balance at Sep. 30, 2025 $ 808