XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Class A
Class B
Class C
Class D
Common Stock
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Common Stock
Class D
Additional Paid in Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Non- controlling Interest
Beginning balance (in shares) at Dec. 31, 2022             61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 $ 338,386           $ 61 $ 1 $ 47 $ 130 $ 455,320 $ 609 $ (186,647) $ 68,865
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             790,873              
Exercise of options to purchase common stock 2,693           $ 1       2,158     534
Restricted stock units released (in shares)             1,150,785              
Shares withheld for net share settlement and other (in shares)             (661,451)              
Shares withheld for net share settlement and other (7,275)                   (5,832)     (1,443)
Equity-based compensation 23,301                   18,680     4,621
Foreign currency translation adjustment 1,374                     1,101   273
Unrealized gain (loss) on available-for-sale investments 41                     33   8
Net income (loss) (5,417)                       (4,384) (1,033)
Accrued tax distributions payable to Continuing Equity Owners 362                         362
Effect of LLC unit exchanges (in shares)             14,975,000 (25,000) (4,823,901) (10,126,099)        
Effect of LLC unit exchanges 0           $ 15   $ (5) $ (10)     7,743 (7,743)
Ending balance (in shares) at Mar. 31, 2023             77,404,097 1,414,251 42,553,686 119,957,656        
Ending balance at Mar. 31, 2023 353,465           $ 77 $ 1 $ 43 $ 120 470,326 1,742 (183,288) 64,444
Beginning balance (in shares) at Dec. 31, 2022             61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 338,386           $ 61 $ 1 $ 47 $ 130 455,320 609 (186,647) 68,865
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Unrealized gain (loss) on available-for-sale investments (279)                          
Net income (loss) (17,293)                          
Ending balance (in shares) at Jun. 30, 2023             87,878,876 1,402,185 39,337,746 113,173,596        
Ending balance at Jun. 30, 2023 370,726           $ 88 $ 1 $ 39 $ 113 495,444 1,469 (189,124) 62,696
Beginning balance (in shares) at Mar. 31, 2023             77,404,097 1,414,251 42,553,686 119,957,656        
Beginning balance at Mar. 31, 2023 353,465           $ 77 $ 1 $ 43 $ 120 470,326 1,742 (183,288) 64,444
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             334,226              
Exercise of options to purchase common stock 486                   398     88
Restricted stock units released (in shares)             114,392              
Shares withheld for net share settlement and other (in shares)             (175,295)              
Shares withheld for net share settlement and other (1,172)                   (961)     (211)
ESPP shares issued (in shares)             189,390              
ESPP shares issued 2,595                   2,128     467
Equity-based compensation 28,722                   23,552     5,170
Foreign currency translation adjustment (13)                     (11)   (2)
Unrealized gain (loss) on available-for-sale investments (320)                     (262)   (58)
Net income (loss) (11,876)                       (10,921) (955)
Accrued tax distributions payable to Continuing Equity Owners (1,161)                         (1,161)
Effect of LLC unit exchanges (in shares)             10,012,066 (12,066) (3,215,940) (6,784,060)        
Effect of LLC unit exchanges 0           $ 10   $ (3) $ (7)     5,085 (5,085)
Ending balance (in shares) at Jun. 30, 2023             87,878,876 1,402,185 39,337,746 113,173,596        
Ending balance at Jun. 30, 2023 370,726           $ 88 $ 1 $ 39 $ 113 495,444 1,469 (189,124) 62,696
Beginning balance (in shares) at Dec. 31, 2023   127,604,185 111,191 32,684,156 82,955,977   127,604,185 111,191 32,684,156 82,955,977        
Beginning balance at Dec. 31, 2023 409,657           $ 128 $ 0 $ 33 $ 83 532,507 2,909 (181,331) 55,328
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             626,608              
Exercise of options to purchase common stock 104                   91     13
Restricted stock units released (in shares)             3,344,058              
Restricted stock units released 3           $ 3              
Shares withheld for net share settlement and other (in shares)             (1,635,604)              
Shares withheld for net share settlement and other (28,775)           $ (1)       (25,083)     (3,691)
Equity-based compensation 24,316                   21,197     3,119
Foreign currency translation adjustment (1,764)                     (1,537)   (227)
Unrealized gain (loss) on available-for-sale investments (66)                     (58)   (8)
Net income (loss) 2,236                       1,898 338
Accrued tax distributions payable to Continuing Equity Owners 505                         505
Effect of LLC unit exchanges (in shares)             16,250,000   (5,259,868) (10,990,132)        
Effect of LLC unit exchanges 0           $ 16   $ (5) $ (11)     9,830 (9,830)
Ending balance (in shares) at Mar. 31, 2024             146,189,247 111,191 27,424,288 71,965,845        
Ending balance at Mar. 31, 2024 406,215           $ 146 $ 0 $ 27 $ 72 528,712 1,314 (169,603) 45,547
Beginning balance (in shares) at Dec. 31, 2023   127,604,185 111,191 32,684,156 82,955,977   127,604,185 111,191 32,684,156 82,955,977        
Beginning balance at Dec. 31, 2023 409,657           $ 128 $ 0 $ 33 $ 83 532,507 2,909 (181,331) 55,328
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Unrealized gain (loss) on available-for-sale investments (126)                          
Net income (loss) 2,511                          
Ending balance (in shares) at Jun. 30, 2024   160,421,799 111,191 27,424,288 58,304,726   160,421,799 111,191 27,424,288 58,304,726        
Ending balance at Jun. 30, 2024 428,671           $ 160 $ 0 $ 27 $ 58 549,580 832 (170,050) 48,064
Beginning balance (in shares) at Mar. 31, 2024             146,189,247 111,191 27,424,288 71,965,845        
Beginning balance at Mar. 31, 2024 406,215           $ 146 $ 0 $ 27 $ 72 528,712 1,314 (169,603) 45,547
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             836,970              
Exercise of options to purchase common stock 6         $ 1         5     0
Restricted stock units released (in shares)             199,874              
Shares withheld for net share settlement and other (in shares)             (638,679)              
Shares withheld for net share settlement and other (4,307)         $ (1)         (3,824)     (482)
ESPP shares issued (in shares)             173,268              
ESPP shares issued 2,795                   2,482     313
Equity-based compensation 25,005                   22,205     2,800
Foreign currency translation adjustment (483)                     (429)   (54)
Unrealized gain (loss) on available-for-sale investments (60)                     (53)   (7)
Net income (loss) 276                       (430) 706
Accrued tax distributions payable to Continuing Equity Owners (776)                         (776)
Effect of LLC unit exchanges (in shares)             13,661,119     (13,661,119)        
Effect of LLC unit exchanges 0           $ 14     $ (14)     (17) 17
Ending balance (in shares) at Jun. 30, 2024   160,421,799 111,191 27,424,288 58,304,726   160,421,799 111,191 27,424,288 58,304,726        
Ending balance at Jun. 30, 2024 $ 428,671           $ 160 $ 0 $ 27 $ 58 $ 549,580 $ 832 $ (170,050) $ 48,064