XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Temporary Equity and Stockholders' Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
Class V Common Stock
Total Stockholders' Equity
Series A Convertible Preferred Stock
Series A Convertible Preferred Stock
Common stocks
Class A Common Stock
Common stocks
Class V Common Stock
Additional Paid in Capital
Accumulated Earnings (Deficit)
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interest
Temporary equity, beginning balance (in shares) at Dec. 31, 2022         0            
Temporary equity, beginning balance at Dec. 31, 2022         $ 0            
Temporary Equity                      
Accretion of Series A Convertible Preferred Stock         $ 3,677            
Issuance of Series A Convertible Preferred Stock, net of issuance costs (in shares)         8,484,000            
Issuance of Series A Convertible Preferred Stock, net of issuance costs $ 0       $ 79,159            
Temporary equity, ending balance (in shares) at Dec. 31, 2023         8,484,000            
Temporary equity, ending balance at Dec. 31, 2023 82,836       $ 82,836            
Beginning balance (in shares) at Dec. 31, 2022           83,203,000 251,034,000        
Beginning balance at Dec. 31, 2022 367,369     $ 59,252   $ 8 $ 25 $ 549,034 $ (489,602) $ (213) $ 308,117
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 28,179     20,231         20,231   7,948
Accretion of Series A Convertible Preferred Stock (3,677)     (3,677)       (3,677)      
Other comprehensive income (loss) 504     125           125 379
Issuance of shares under employee plans, net of shares withheld for employee taxes (in shares)           1,126,000          
Issuance of shares under employee plans, net of shares withheld for employee taxes 1,526     1,526       1,526      
Share-based compensation 18,017     18,017       18,017      
Exchange of THG units for Class A Common Stock (in shares)           260,000          
Exchange of THG units for Class A Common Stock 0     2,311       2,311     (2,311)
Non-controlling interest capital issued 779                   779
Termination of MHH Joint Venture (see Note 11) (2,188)     (662)       (1,038) 376   (1,526)
Reallocation between controlling and non-controlling interest 0     (4,419)       (4,419)     4,419
Ending balance (in shares) at Dec. 31, 2023           84,589,000 251,034,000        
Ending balance at Dec. 31, 2023 $ 410,509     92,704   $ 8 $ 25 561,754 (468,995) (88) 317,805
Temporary Equity                      
Accretion of Series A Convertible Preferred Stock         (7,427)            
Dividends related to Series A Convertible Preferred Stock         $ (5,600)            
Temporary equity, ending balance (in shares) at Dec. 31, 2024 8,483,561       8,484,000            
Temporary equity, ending balance at Dec. 31, 2024 $ 84,663       $ 84,663            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 78,303     17,017         17,017   61,286
Accretion of Series A Convertible Preferred Stock (7,427)     (7,427)       (7,427)      
Other comprehensive income (loss) (5,584)     (1,426)           (1,426) (4,158)
Issuance of shares under employee plans, net of shares withheld for employee taxes (in shares)           1,247,000          
Issuance of shares under employee plans, net of shares withheld for employee taxes (5,539)     (5,539)       (5,539)      
Share-based compensation 17,357     17,357       17,357      
Warrant exchange (in Shares)           3,876,000          
Loss on Warrant Exchange (Refer to Note 6) 42,570     42,570   $ 1   42,569      
Exchange of THG units for Class A Common Stock (in shares)           320,000          
Exchange of THG units for Class A Common Stock 0     3,227       3,227     (3,227)
Distributions paid to non-controlling interest unit holders (6,683)                   (6,683)
Reallocation between controlling and non-controlling interest 0     (8,161)       (8,161)     8,161
Ending balance (in shares) at Dec. 31, 2024   90,032,391 251,033,906     90,032,000 251,034,000        
Ending balance at Dec. 31, 2024 523,506     150,322   $ 9 $ 25 603,780 (451,978) (1,514) 373,184
Temporary Equity                      
Accretion of Series A Convertible Preferred Stock         (7,555)            
Dividends related to Series A Convertible Preferred Stock $ 0       $ (5,600)            
Temporary equity, ending balance (in shares) at Dec. 31, 2025 8,483,561       8,484,000            
Temporary equity, ending balance at Dec. 31, 2025 $ 86,618       $ 86,618            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 149,225 $ 149,225   49,018         49,018   100,207
Accretion of Series A Convertible Preferred Stock (7,555)     (7,555)       (7,555)      
Other comprehensive income (loss) 10,048     2,743           2,743 7,305
Issuance of shares under employee plans, net of shares withheld for employee taxes (in shares)           917,000          
Issuance of shares under employee plans, net of shares withheld for employee taxes (3,302)     (3,302)       (3,302)      
Share-based compensation 18,908     18,908       18,908      
Exchange of THG units for Class A Common Stock (in shares)           9,758,000 (9,482,000)        
Exchange of THG units for Class A Common Stock 0     16,996   $ 1 $ (1) 16,996     (16,996)
Deferred tax assets recorded upon exchange of THG units for shares of Class A Common Stock 5,472     5,472       5,472      
Tax receivable agreement liabilities recorded upon exchange of THG units for shares of Class A Common Stock (5,638)     (5,638)       (5,638)      
Distributions paid to non-controlling interest unit holders (30,256)                   (30,256)
Reallocation between controlling and non-controlling interest 0     (5,648)       (5,648)     5,648
Ending balance (in shares) at Dec. 31, 2025   100,706,893 241,552,156     100,707,000 241,552,000        
Ending balance at Dec. 31, 2025 $ 660,408     $ 221,316   $ 10 $ 24 $ 623,013 $ (402,960) $ 1,229 $ 439,092