XML 68 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Stockholders' Equity (Deficit) and Mezzanine Equity (Unaudited) - USD ($)
$ in Thousands
Total
APIC
Accumulated Deficit
Members’ Deficit
Notes Receivable from Stockholders/ Members
Noncontrolling Interest
Redeemable Noncontrolling Interest
Redeemable Members’ Capital
Common Class A
Common Stock
Common Class B
Common Stock
Balance at beginning of period, stockholder/members' equity at Dec. 31, 2018 $ (62,759)     $ (63,606) $ (90) $ 937        
Balance at beginning of period, mezzanine equity at Dec. 31, 2018             $ 46,208 $ 39,354    
Stockholders' Equity [Roll Forward]                    
Net income 5,397     5,304   93 1,533 2,812    
Contributions             15      
Contributions through issuance of Member note receivable (263)       (310) 47 263      
Repayment of Member note receivable 45       45          
Issuance and vesting of Management Incentive Units 130     130            
Issuance of common units 386         386        
Issuance of common units 5,509             5,509    
Repurchase of common units               (11,177)    
Repurchase redemption value adjustments               (1,323)    
Noncontrolling interest issued in business combinations and asset acquisitions 1,000         1,000 0      
Change in the redemption value of redeemable interests (33,271)     (33,271)     (5,479) 38,750    
Distributions (525)     (513)   (12) (1,149) (237)    
Balance at end of period, stockholder/members' equity at Mar. 31, 2019 (89,860)     $ (91,956) (355) 2,451        
Balance at end of period, mezzanine equity at Mar. 31, 2019             41,391 $ 73,688    
Balance at beginning of period (in shares) at Dec. 31, 2019                 19,362,984 43,257,738
Balance at beginning of period, stockholder/members' equity at Dec. 31, 2019 237,251 $ 82,425 $ (8,650)   (688) 163,966     $ 194 $ 4
Balance at beginning of period, mezzanine equity at Dec. 31, 2019             23      
Stockholders' Equity [Roll Forward]                    
Net income 4,691   1,468     3,223 16      
Issuance of common units 0                  
Noncontrolling interest issued in business combinations (in shares)                 487,534 286,624
Noncontrolling interest issued in business combinations and asset acquisitions 12,177 7,672       4,500     $ 5  
Share-based compensation, net of forfeitures (in shares)                 (3,164)  
Share-based compensation, net of forfeitures 645 346       299        
Repayment of stockholder notes receivable 41       41          
Change in the redemption value of redeemable interests 0                  
Balance at end of period, stockholder/members' equity at Mar. 31, 2020 $ 254,805 $ 90,443 $ (7,182)   $ (647) $ 171,988     $ 199 $ 4
Balance at end of period, mezzanine equity at Mar. 31, 2020             $ 39      
Balance at end of period (in shares) at Mar. 31, 2020                 19,847,354 43,544,362