XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity and Non-Controlling Interest (Unaudited) - USD ($)
$ in Thousands
Total
IPO
Pre Initial Public Offering
Common Stock
Common Stock
IPO
Common Stock
Pre Initial Public Offering
Additional Paid-in Capital
Additional Paid-in Capital
IPO
Additional Paid-in Capital
Pre Initial Public Offering
Retained Earnings (Deficit)
Accumulated Other Comprehensive Income (Loss)
Total Stockholders' Equity
Total Stockholders' Equity
IPO
Total Stockholders' Equity
Pre Initial Public Offering
Non-Controlling Interest
Beginning balance (in shares) at Dec. 31, 2023       36,224,099                      
Beginning balance at Dec. 31, 2023 $ 322,197     $ 36     $ 338,598     $ (12,521) $ (4,416) $ 321,697     $ 500
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Share-based compensation 163           163         163      
Issuance of common stock under share-based compensation plan (in shares)       3,123                      
Net income (loss) 13,074                 12,700   12,700     374
Other comprehensive income, net of taxes 3,349                   3,349 3,349      
Ending balance (in shares) at Jun. 30, 2024       36,227,222                      
Ending balance at Jun. 30, 2024 338,783     $ 36     338,761     179 (1,067) 337,909     874
Beginning balance (in shares) at Mar. 31, 2024       36,227,222                      
Beginning balance at Mar. 31, 2024 333,746     $ 36     338,680     (4,765) (1,907) 332,044     1,702
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Share-based compensation 81           81         81      
Net income (loss) 4,116                 4,944   4,944     (828)
Other comprehensive income, net of taxes 840                   840 840      
Ending balance (in shares) at Jun. 30, 2024       36,227,222                      
Ending balance at Jun. 30, 2024 $ 338,783     $ 36     338,761     179 (1,067) 337,909     874
Beginning balance (in shares) at Dec. 31, 2024 38,386,433     38,386,433                      
Beginning balance at Dec. 31, 2024 $ 398,807     $ 38     360,703     34,569 2,997 398,307     500
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Share-based compensation 520           520         520      
Proceeds from issuance of common stock, net (in shares)         7,666,667 2,010,442                  
Proceeds from issuance of common stock, net   $ 114,741 $ 20,000   $ 8 $ 2   $ 114,733 $ 19,998       $ 114,741 $ 20,000  
Issuance of common stock under share-based compensation plan (in shares)       3,132                      
Net income (loss) 26,067                 26,083   26,083     (16)
Other comprehensive income, net of taxes $ 38                   38 38      
Ending balance (in shares) at Jun. 30, 2025 48,066,674     48,066,674                      
Ending balance at Jun. 30, 2025 $ 560,173     $ 48     495,954     60,652 3,035 559,689     484
Beginning balance (in shares) at Mar. 31, 2025 40,400,007     40,400,007                      
Beginning balance at Mar. 31, 2025 $ 427,306     $ 40     380,864     43,030 2,883 426,817     489
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Share-based compensation 357           357         357      
Proceeds from issuance of common stock, net (in shares)       7,666,667                      
Proceeds from issuance of common stock, net 114,741     $ 8     114,733         114,741      
Net income (loss) 17,617                 17,622   17,622     (5)
Other comprehensive income, net of taxes $ 152                   152 152      
Ending balance (in shares) at Jun. 30, 2025 48,066,674     48,066,674                      
Ending balance at Jun. 30, 2025 $ 560,173     $ 48     $ 495,954     $ 60,652 $ 3,035 $ 559,689     $ 484