XML 18 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Changes in Stockholders' Equity/Member’s Capital and Temporary Equity (Unaudited) - USD ($)
$ in Thousands
Total
Redeemable Preferred Units
Class P Units
Common Units
Common Stock
Additional paid-in-capital
Accumulated deficit
Accumulated other comprehensive income (loss)
Beginning balance (in shares) at Dec. 31, 2024   56,619,831 0          
Beginning balance at Dec. 31, 2024   $ 68,413 $ 0          
Increase (Decrease) in Temporary Equity [Roll Forward]                
Accretion of Redeemable preferred units   $ 2,109            
Ending balance (in shares) at Mar. 31, 2025   56,619,831 0          
Ending balance at Mar. 31, 2025   $ 70,522 $ 0          
Beginning balance (in shares) at Dec. 31, 2024       1,078,929,080        
Beginning balance at Dec. 31, 2024 $ 777,918     $ 963,213     $ (184,485) $ (810)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Accretion of Redeemable preferred units (2,109)     $ (2,109)        
Foreign currency translation adjustment 485             485
Net loss (11,729)           (11,729)  
Ending balance (in shares) at Mar. 31, 2025       1,078,929,080        
Ending balance at Mar. 31, 2025 $ 764,565     $ 961,104     (196,214) (325)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Common stock, shares outstanding (in shares) 0              
Beginning balance (in shares) at Dec. 31, 2025 240,956,348 0 240,956,348          
Beginning balance at Dec. 31, 2025 $ 143,115 $ 0 $ 143,115          
Increase (Decrease) in Temporary Equity [Roll Forward]                
Accretion of Redeemable preferred units     $ 192          
Reclassification of temporary to permanent equity (in shares)     (240,956,348)   8,885,674      
Conversion of Class P Units into shares of common stock $ 302,113   $ (143,307)   $ 1 $ 302,112    
Ending balance (in shares) at Mar. 31, 2026 0              
Ending balance at Mar. 31, 2026 $ 0              
Beginning balance (in shares) at Dec. 31, 2025 50,000,000     50,000,000        
Beginning balance at Dec. 31, 2025 $ 867,824     $ 1,135,910     (269,022) 936
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Accretion of Redeemable preferred units (192)     $ (192)        
Deemed dividend on conversion of the Class P Units into shares of common stock (60,722)         (60,722)    
Conversion of common units into shares of common stock (in shares)       (50,000,000) 97,411,398      
Conversion of common units into shares of common stock 0     $ (1,135,718) $ 10 1,135,708    
Issuance of common stock in connection with IPO, net of underwriting discounts and commissions and other offering costs (in shares)         18,500,000      
Issuance of common stock in connection with IPO, net of underwriting discounts and commissions and other offering costs 583,415       $ 2 583,413    
Issuance of common stock for acquisition of Orbion (in shares)         2,812,141      
Issuance of common stock for acquisition of Orbion 60,180         60,180    
Stock compensation expense 84,696         84,696    
Foreign currency translation adjustment (121)             (121)
Net loss $ (114,842)           (114,842)  
Ending balance (in shares) at Mar. 31, 2026 0              
Ending balance at Mar. 31, 2026 $ 1,722,351       $ 13 $ 2,105,387 $ (383,864) $ 815
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Common stock, shares outstanding (in shares) 127,609,213       127,609,213