XML 16 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Stockholders' /Members' 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, stockholders'/members' equity (deficit) 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 (loss) 2,829     2,697   132 2,321 1,633    
Contributions             34      
Contributions through issuance of member notes receivable (263)       (310) 47 263      
Repayment of member notes receivable 144       144          
Issuance and vesting of Management Incentive Units 360     360            
Issuance of common units 998     612   386        
Issuance of common units 5,509             5,509    
Repurchase redemption value adjustments               (1,323)    
Equity issued in business combinations 1,000         1,000 30,963      
Redemptions and repurchases of common stock/ common units               (11,177)    
Change in the redemption value of redeemable interests (66,542)     (66,542)     (10,958) 77,500    
Distributions (2,468)     (2,390)   (78) (2,925) (900)    
Balance at end of period, stockholders'/members' equity (deficit) at Jun. 30, 2019 (126,701)     (128,869) (256) 2,424        
Balance at end of period, mezzanine equity at Jun. 30, 2019             65,906 110,596    
Balance at beginning of period, stockholders'/members' equity (deficit) at Mar. 31, 2019 (89,860)     (91,956) (355) 2,451        
Balance at beginning of period, mezzanine equity at Mar. 31, 2019             41,391 73,688    
Stockholders' Equity [Roll Forward]                    
Net income (loss) (2,568)     (2,607)   39 788 (1,179)    
Contributions             19      
Repayment of member notes receivable 99       99          
Issuance and vesting of Management Incentive Units 230     230            
Issuance of common units 612     612            
Equity issued in business combinations             30,963      
Change in the redemption value of redeemable interests (33,271)     (33,271)     (5,479) 38,750    
Distributions (1,943)     (1,877)   (66) (1,776) (663)    
Balance at end of period, stockholders'/members' equity (deficit) at Jun. 30, 2019 (126,701)     $ (128,869) (256) 2,424        
Balance at end of period, mezzanine equity at Jun. 30, 2019             65,906 $ 110,596    
Balance at beginning of period (in shares) at Dec. 31, 2019                 19,362,984 43,257,738
Balance at beginning of period, stockholders'/members' equity (deficit) 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 (loss) (3,189)   (2,120)     (1,069) 37      
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs (in shares)                 13,225,000 (2,475,000)
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs 135,259 144,525       (9,398)     $ 132  
Contributions             11      
Issuance of common units 0                  
Equity issued in business combinations (in shares)                 487,534 4,805,572
Equity issued in business combinations 52,130 7,672       44,453     $ 5  
Share-based compensation, net of forfeitures (in shares)                 186,197  
Share-based compensation, net of forfeitures 2,289 1,692       595     $ 2  
Redemptions and repurchases of common stock (in shares)                 40,762 (129,547)
Redemptions and repurchases of common stock/ common units (1,292) (794)       (498)        
Repayment of stockholder notes receivable 115       115          
Change in the redemption value of redeemable interests 0                  
Balance at end of period (in shares) at Jun. 30, 2020                 33,302,477 45,458,763
Balance at end of period, stockholders'/members' equity (deficit) at Jun. 30, 2020 422,563 235,520 (10,770)   (573) 198,049     $ 333 $ 4
Balance at end of period, mezzanine equity at Jun. 30, 2020             71      
Balance at beginning of period (in shares) at Mar. 31, 2020                 19,847,354 43,544,362
Balance at beginning of period, stockholders'/members' equity (deficit) at Mar. 31, 2020 254,805 90,443 (7,182)   (647) 171,988     $ 199 $ 4
Balance at beginning of period, mezzanine equity at Mar. 31, 2020             39      
Stockholders' Equity [Roll Forward]                    
Net income (loss) (7,880)   (3,588)     (4,292) 21      
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs (in shares)                 13,225,000 (2,475,000)
Issuance of Class A common stock in offering, net of underwriting discounts and offering costs 135,259 144,525       (9,398)     $ 132  
Contributions             11      
Equity issued in business combinations (in shares)                   4,518,948
Equity issued in business combinations 39,953         39,953        
Share-based compensation, net of forfeitures (in shares)                 189,361  
Share-based compensation, net of forfeitures 1,644 1,346       296     $ 2  
Redemptions and repurchases of common stock (in shares)                 40,762 (129,547)
Redemptions and repurchases of common stock/ common units (1,292) (794)       (498)        
Repayment of stockholder notes receivable 74       74          
Balance at end of period (in shares) at Jun. 30, 2020                 33,302,477 45,458,763
Balance at end of period, stockholders'/members' equity (deficit) at Jun. 30, 2020 $ 422,563 $ 235,520 $ (10,770)   $ (573) $ 198,049     $ 333 $ 4
Balance at end of period, mezzanine equity at Jun. 30, 2020             $ 71