XML 26 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated statements of stockholders' equity - USD ($)
shares in Thousands, $ in Thousands
Total
Class A Common Stock
Class B Common Stock
Total stockholders' equity
Common stock
Class A Common Stock
Common stock
Class B Common Stock
Additional paid-in capital
Accumulated deficit
Noncontrolling interest
Beginning balance (in shares) at Dec. 31, 2022         23,034 14,470      
Beginning balance at Dec. 31, 2022 $ (33,624)     $ (8,555) $ 228 $ 146 $ 51,038 $ (59,967) $ (25,069)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distributions (10,939)               (10,939)
Net income 23,696     14,140       14,140 9,556
Exercise of stock options (in shares)         409        
Exercise of stock options 9,290     5,628 $ 4   5,624   3,662
Equity-based compensation 23,989     15,201     15,201   8,788
Activity under employee stock purchase plan (in shares)         6        
Activity under employee stock purchase plan 607     383 $ 1   381   224
Redemption of LLC Units (in shares)         (1,517) (1,517)      
Redemption of LLC Units 0     (2,598) $ 15 $ (15) (2,598)   2,598
Deferred tax adjustments net of Tax Receivable Agreement liabilities 3,767     3,767     3,767    
Ending balance (in shares) at Dec. 31, 2023         24,966 12,954      
Ending balance at Dec. 31, 2023 16,786     27,966 $ 250 $ 130 73,413 (45,827) (11,180)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distributions (4,829)               (4,829)
Share repurchases (in shares)         (1,045)        
Share repurchases (63,605)     (41,561) $ (10)   (41,551)   (22,044)
Net income 49,113     30,426       30,426 18,687
Exercise of stock options (in shares)         403        
Exercise of stock options 12,043     7,698 $ 3   7,695   4,345
Equity-based compensation 27,971     18,438     18,438   9,533
Activity under employee stock purchase plan (in shares)         10        
Activity under employee stock purchase plan 489     321     321   168
Redemption of LLC Units (in shares)   (300) (300)   (334) (334)      
Redemption of LLC Units 124     (383) $ 4 $ (4) (383)   507
Deferred tax adjustments net of Tax Receivable Agreement liabilities 984     984     984    
Ending balance (in shares) at Dec. 31, 2024   24,668 12,620   24,668 12,620      
Ending balance at Dec. 31, 2024 39,076     43,889 $ 247 $ 126 58,917 (15,401) (4,813)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distributions (66,931)               (66,931)
Dividends declared (145,786)     (145,786)       (145,786)  
Share repurchases (in shares)         (1,014)        
Share repurchases (81,720)     (53,312) $ (10)   (53,302)   (28,408)
Net income $ 44,451     27,831       27,831 16,620
Exercise of stock options (in shares) 309       309        
Exercise of stock options $ 13,553     8,782 $ 3   8,779   4,771
Equity-based compensation 23,375     15,688     15,688   7,687
Activity under employee stock purchase plan (in shares)         5        
Activity under employee stock purchase plan 413     270     270   143
Redemption of LLC Units (in shares)   (700) (700)   (685) (685)      
Redemption of LLC Units 0     (3,647) $ 7 $ (7) (3,647)   3,647
Deferred tax adjustments net of Tax Receivable Agreement liabilities 10,781     10,781     10,781    
Ending balance (in shares) at Dec. 31, 2025   24,653 11,935   24,653 11,935      
Ending balance at Dec. 31, 2025 $ (162,788)     $ (95,504) $ 247 $ 119 $ 37,486 $ (133,356) $ (67,284)