XML 46 R36.htm IDEA: XBRL DOCUMENT v3.25.2
Segments - Summary of Segment Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Segment Revenue $ 162,547 $ 132,595 $ 313,518 $ 255,285  
Segment Cost of Revenue 97,371 79,718 192,011 154,506  
Segment Adjusted Operating Expense 61,434 55,692 117,869 111,238  
Other Segment Items (184) (181) (366) (366)  
Total Adjusted EBITDA 3,926 (2,634) 4,004 (10,093)  
Interest expense, interest and dividend income and other expenses (16,373) 1,341 (16,164) 2,497  
Depreciation and amortization (4,495) (3,256) (8,741) (6,409)  
Amortization of lease intangible (180) (180) (360) (360)  
Benefit for income taxes 8 10 8 10  
Stock-based compensation (7,895) (8,125) (15,237) (14,161)  
Payroll tax expense related to stock-based compensation (261) (780) (1,734) (780)  
Acquisition and other (676) 0 (927) (686)  
Charitable contribution of common stock (614) (314) (1,130) (657)  
Income from unconsolidated joint venture 218 234 324 331  
Restructuring charges (95) 0 (1,556) 0  
Net loss (26,437) (13,704) (41,513) (30,308)  
Segment Property and Equipment 51,192   51,192   $ 44,825
Operating lease right-of-use assets 6,475   6,475   8,462
U.S.          
Segment Reporting Information [Line Items]          
Segment Revenue 135,733 112,166 263,553 215,529  
Segment Cost of Revenue 80,968 67,036 160,908 129,966  
Segment Adjusted Operating Expense 48,074 45,065 93,126 91,164  
Other Segment Items (184) (181) (366) (366)  
Total Adjusted EBITDA 6,875 246 9,885 (5,235)  
Segment Property and Equipment 41,667   41,667   37,370
Operating lease right-of-use assets 5,950   5,950   7,728
International          
Segment Reporting Information [Line Items]          
Segment Revenue 26,814 20,429 49,965 39,756  
Segment Cost of Revenue 16,403 12,682 31,103 24,540  
Segment Adjusted Operating Expense 13,360 10,627 24,743 20,074  
Other Segment Items 0 0 0 0  
Total Adjusted EBITDA (2,949) $ (2,880) (5,881) $ (4,858)  
Segment Property and Equipment 9,525   9,525   7,455
Operating lease right-of-use assets $ 525   $ 525   $ 734