XML 145 R129.htm IDEA: XBRL DOCUMENT v3.25.4
Schedule I - Financial Statement Schedule - Condensed Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
ASSETS        
Cash and cash equivalents $ 160,177 $ 104,784 $ 108,326  
Deferred tax assets 228,446 193,602    
Other assets 181,749 179,909    
TOTAL ASSETS 2,093,976 1,709,338    
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY        
Accounts payable and accrued expenses 111,947 58,892    
Tax receivable agreement liability 39,829 2,180    
TOTAL LIABILITIES 1,346,950 1,101,169    
TEMPORARY EQUITY        
Preferred stock, $0.0001 par value (20,000,000 shares authorized, 8,483,561 Series A Convertible Preferred Stock issued and outstanding as of December 31, 2025 and December 31, 2024) 86,618 84,663 82,836  
STOCKHOLDERS' EQUITY        
Additional paid-in capital 623,013 603,780    
Accumulated earnings (deficit) (402,960) (451,978)    
Accumulated other comprehensive income (loss) 1,229 (1,514)    
Total stockholders' equity 221,316 150,322    
Non-controlling interest 439,092 373,184    
Total equity (Note 20) 660,408 523,506 $ 410,509 $ 367,369
Liabilities and Equity 2,093,976 1,709,338    
Class A Common Stock        
STOCKHOLDERS' EQUITY        
Common stock 10 9    
Class V Common Stock        
STOCKHOLDERS' EQUITY        
Common stock 24 25    
Parent Company        
ASSETS        
Cash and cash equivalents 12,001 1,023    
Deferred tax assets 43,011 0    
Other assets 1,198 1,717    
Investment in subsidiaries [1] 731,509 608,529    
TOTAL ASSETS 787,719 611,269    
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY        
Accounts payable and accrued expenses 18 89    
Intercompany payable [1] 846 831    
Tax receivable agreement liability 39,829 2,180    
TOTAL LIABILITIES 40,693 3,100    
TEMPORARY EQUITY        
Preferred stock, $0.0001 par value (20,000,000 shares authorized, 8,483,561 Series A Convertible Preferred Stock issued and outstanding as of December 31, 2025 and December 31, 2024) 86,618 84,663    
STOCKHOLDERS' EQUITY        
Additional paid-in capital 623,013 603,780    
Accumulated earnings (deficit) (402,960) (451,978)    
Accumulated other comprehensive income (loss) 1,229 (1,514)    
Total stockholders' equity 221,316 150,322    
Non-controlling interest 439,092 373,184    
Total equity (Note 20) 660,408 523,506    
Liabilities and Equity 787,719 611,269    
Parent Company | Class A Common Stock        
STOCKHOLDERS' EQUITY        
Common stock 10 9    
Parent Company | Class V Common Stock        
STOCKHOLDERS' EQUITY        
Common stock $ 24 $ 25    
[1] (1)    Eliminated in consolidation