XML 39 R6.htm IDEA: XBRL DOCUMENT v3.25.1
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SERIES A REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Series A Redeemable Convertible Preferred Stock
Common Stock
Treasury Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Loss
Noncontrolling Interests in Operating Subsidiaries
Beginning balance (in shares) at Dec. 31, 2022   350,000            
Beginning balance at Dec. 31, 2022   $ 19,924            
Increase (Decrease) in Temporary Equity [Roll Forward]                
Conversion of Series A Redeemable Convertible Preferred Stock to common stock (in shares)   (350,000)            
Conversion of Series A Redeemable Convertible Preferred Stock to common stock   $ (23,154)            
Exercise of warrants $ 129,494   $ 32   $ 129,462      
Exercise of warrants (in shares)     31,506,849          
Accretion of Series A Redeemable Convertible Preferred Stock to redemption value   $ 3,230            
Ending balance (in shares) at Dec. 31, 2023   0            
Ending balance at Dec. 31, 2023   $ 0            
Beginning balance (in shares) at Dec. 31, 2022     43,484,867          
Beginning balance at Dec. 31, 2022 269,322   $ 43 $ (98,258) 663,284 $ (306,789)   $ 11,042
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income including noncontrolling interests in subsidiaries 68,930         67,060   1,870
Other comprehensive loss 0              
Distributions to noncontrolling interests in subsidiaries (1,390)             (1,390)
Accretion of Series A Redeemable Convertible Preferred Stock to redemption value (3,230)       (3,230)      
Dividend on Series A Redeemable Convertible Preferred Stock (1,400)       (1,400)      
Conversion of Series A Redeemable Convertible Preferred Stock to common stock (in shares)     9,616,746          
Conversion of Series A Redeemable Convertible Preferred Stock to common stock 36,033   $ 10   36,023      
Stock options exercised (in shares)     67,500          
Stock options exercised 235       235      
Issuance of common stock from the Rights Offering, Shares     15,068,753          
Issuance of common stock from the Rights Offering 79,111   $ 15   79,096      
Issuance of common stock for vesting of restricted stock units (in shares)     327,684          
Issuance of common stock for unvested restricted stock awards, net of forfeitures (in shares)     (34,167)          
Shares withheld related to net share settlement of share-based awards (in shares)     (142,759)          
Shares withheld related to net share settlement of share-based awards (614)       (614)      
Compensation expense for share-based awards 3,297       3,297      
Acquisition of Benchmark 9,821             9,821
Ending balance (in shares) at Dec. 31, 2023     99,895,473          
Ending balance at Dec. 31, 2023 589,609   $ 100 (98,258) 906,153 (239,729) $ 0 21,343
Ending balance (in shares) at Dec. 31, 2024   0            
Ending balance at Dec. 31, 2024   $ 0            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income including noncontrolling interests in subsidiaries (34,698)         (36,057)   1,359
Other comprehensive loss (1,180)           (1,180)  
Contributions from noncontrolling interests in subsidiaries 15,250             15,250
Change in ownership percentage in subsidiary 0       158     (158)
Stock options exercised (in shares)     61,667          
Stock options exercised 223       223      
Issuance of common stock for vesting of restricted stock units (in shares)     657,515          
Issuance of common stock for unvested restricted stock awards, net of forfeitures (in shares)     20,081          
Shares withheld related to net share settlement of share-based awards (in shares)     (227,376)          
Shares withheld related to net share settlement of share-based awards (1,092)       (1,092)      
Compensation expense for share-based awards 4,795       4,795      
Repurchase of common stock (in shares)     (4,358,361)          
Repurchase of common stock (20,288)   $ (4) (20,284)        
Ending balance (in shares) at Dec. 31, 2024     96,048,999          
Ending balance at Dec. 31, 2024 $ 552,619   $ 96 $ (118,542) $ 910,237 $ (275,786) $ (1,180) $ 37,794