XML 12 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed and Combined Statements of Stockholders' Equity - USD ($)
$ in Thousands
Total
Common Stock
Class A Common Stock [Member]
Common Stock
Class B Common Stock [Member]
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Parent Net Investment
Balance at Dec. 31, 2023 $ 473,784 $ 10,997 $ 462,787
Balance (in Shares) at Dec. 31, 2023          
Net Income (Loss) 230,410 230,410
Net transfers from (to) Parent 7,735 7,735
Foreign currency translation adjustments (15,137) (15,137)
Balance at Mar. 31, 2024 696,792 (4,140) 700,932
Balance (in Shares) at Mar. 31, 2024          
Balance at Dec. 31, 2023 473,784 10,997 462,787
Balance (in Shares) at Dec. 31, 2023          
Net Income (Loss) 168,773            
Balance at Sep. 30, 2024 697,540 (3,558) 701,098
Balance (in Shares) at Sep. 30, 2024          
Balance at Mar. 31, 2024 696,792 (4,140) 700,932
Balance (in Shares) at Mar. 31, 2024          
Net Income (Loss) (61,061) (61,061)
Net transfers from (to) Parent (13,236) (13,236)
Foreign currency translation adjustments (8,204) (8,204)
Balance at Jun. 30, 2024 614,291 (12,344) 626,635
Balance (in Shares) at Jun. 30, 2024          
Net Income (Loss) (576) (576)
Net transfers from (to) Parent 75,039 75,039
Foreign currency translation adjustments 8,786 8,786
Balance at Sep. 30, 2024 697,540 (3,558) 701,098
Balance (in Shares) at Sep. 30, 2024          
Balance at Dec. 31, 2024 1,015,067 (48,347) 1,063,414
Balance (in Shares) at Dec. 31, 2024          
Net Income (Loss) (100,623) (100,623)
Net transfers from (to) Parent (798,687) (798,687)
Foreign currency translation adjustments 4,467 4,467
Disposition of cumulative translation adjustment (4,467) 43,880 (48,347)
Issuance of shares resulting from the Transactions (Note 1) $ 73 115,684 (115,757)
Issuance of shares resulting from the Transactions (Note 1) (in Shares)   732,224,903        
Balance at Mar. 31, 2025 115,757 $ 73 115,684
Balance (in Shares) at Mar. 31, 2025   732,224,903        
Balance at Dec. 31, 2024 1,015,067 (48,347) 1,063,414
Balance (in Shares) at Dec. 31, 2024          
Net Income (Loss) (93,717)            
Balance at Sep. 30, 2025 575,453 $ 19 $ 73 568,455 6,906
Balance (in Shares) at Sep. 30, 2025   188,460,009 732,224,903        
Balance at Mar. 31, 2025 115,757 $ 73 115,684
Balance (in Shares) at Mar. 31, 2025   732,224,903        
Net Income (Loss) 3,431 3,431
Contribution from Parent 5,262 5,262
Issuance of shares resulting from the Transactions (Note 1) 215,275 $ 16 215,259
Issuance of shares resulting from the Transactions (Note 1) (in Shares)   159,537,377        
Balance at Jun. 30, 2025 339,725 $ 16 $ 73 336,205 3,431
Balance (in Shares) at Jun. 30, 2025   159,537,377 732,224,903        
Net Income (Loss) 3,475 3,475
Issuance of common stock - business combination 135,823 $ 2 135,821
Issuance of common stock - business combination (in Shares)   16,893,390        
Warrants assumed on the Business Combination 18 18
Issuance of common stock - at-the-market offering, net of issuance costs 87,992 $ 1 87,991
Issuance of common stock - at-the-market offering, net of issuance costs (in Shares)   11,017,341        
Issuance of common stock - warrant exercises 8,420 8,420
Issuance of common stock - warrant exercises (in Shares)   1,011,901        
Balance at Sep. 30, 2025 $ 575,453 $ 19 $ 73 $ 568,455 $ 6,906
Balance (in Shares) at Sep. 30, 2025   188,460,009 732,224,903