XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Stockholders' Equity and Mezzanine Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Common Class A
Common Stock
Common Class B
Additional Paid-In Capital
Accumulated Deficit
Noncontrolling Interest
Redeemable Noncontrolling Interest
Balance at beginning of period (in shares) at Dec. 31, 2023   64,133,950 52,422,494        
Balance at beginning of period, stockholders' equity at Dec. 31, 2023 $ 1,018,488 $ 641 $ 5 $ 746,671 $ (186,905) $ 458,076  
Balance at beginning of period, mezzanine equity at Dec. 31, 2023             $ 394
Stockholders' Equity [Roll Forward]              
Net income (loss) 8,077       4,021 4,056 156
Share-based compensation, net of forfeitures (in shares)   931,790          
Share-based compensation, net of forfeitures 27,770 $ 9   15,555   12,206  
Redemption of Class B common stock (in shares)   1,478,850 (1,478,850)        
Redemption of Class B common stock 0 $ 15   10,883   (10,898)  
Tax distributions to Baldwin Holdings LLC members (11,076)         (11,076)  
Distributions to variable interest entities             (264)
Balance at end of period (in shares) at Jun. 30, 2024   66,544,590 50,943,644        
Balance at end of period, stockholders' equity at Jun. 30, 2024 1,043,259 $ 665 $ 5 773,109 (182,884) 452,364  
Balance at end of period, mezzanine equity at Jun. 30, 2024             286
Balance at beginning of period (in shares) at Mar. 31, 2024   65,205,532 51,622,192        
Balance at beginning of period, stockholders' equity at Mar. 31, 2024 1,071,318 $ 652 $ 5 762,609 (165,327) 473,379  
Balance at beginning of period, mezzanine equity at Mar. 31, 2024             455
Stockholders' Equity [Roll Forward]              
Net income (loss) (30,962)       (17,557) (13,405) 95
Share-based compensation, net of forfeitures (in shares)   660,510          
Share-based compensation, net of forfeitures 13,881 $ 6   7,832   6,043  
Redemption of Class B common stock (in shares)   678,548 (678,548)        
Redemption of Class B common stock 0 $ 7   2,668   (2,675)  
Tax distributions to Baldwin Holdings LLC members (10,978)         (10,978)  
Distributions to variable interest entities             (264)
Balance at end of period (in shares) at Jun. 30, 2024   66,544,590 50,943,644        
Balance at end of period, stockholders' equity at Jun. 30, 2024 1,043,259 $ 665 $ 5 773,109 (182,884) 452,364  
Balance at end of period, mezzanine equity at Jun. 30, 2024             286
Balance at beginning of period (in shares) at Dec. 31, 2024   67,979,419 49,552,686        
Balance at beginning of period, stockholders' equity at Dec. 31, 2024 1,008,344 $ 680 $ 5 793,954 (211,423) 425,128  
Balance at beginning of period, mezzanine equity at Dec. 31, 2024             453
Stockholders' Equity [Roll Forward]              
Net income (loss) 19,600       10,775 8,825 157
Equity issued in business combinations (in shares)   23,202          
Equity issued in business combinations 863     515   348  
Share-based compensation, net of forfeitures (in shares)   1,082,105          
Share-based compensation, net of forfeitures 21,462 $ 11   12,721   8,730  
Redemption of Class B common stock (in shares)   2,193,957 (2,193,957)        
Redemption of Class B common stock 0 $ 22   23,545   (23,567)  
Distributions to variable interest entities (345)         (345) (165)
Balance at end of period (in shares) at Jun. 30, 2025   71,278,683 47,358,729        
Balance at end of period, stockholders' equity at Jun. 30, 2025 1,049,924 $ 713 $ 5 830,735 (200,648) 419,119  
Balance at end of period, mezzanine equity at Jun. 30, 2025             445
Balance at beginning of period (in shares) at Mar. 31, 2025   69,852,390 48,292,594        
Balance at beginning of period, stockholders' equity at Mar. 31, 2025 1,048,024 $ 699 $ 5 816,418 (197,484) 428,386  
Balance at beginning of period, mezzanine equity at Mar. 31, 2025             371
Stockholders' Equity [Roll Forward]              
Net income (loss) (5,237)       (3,164) (2,073) 96
Equity issued in business combinations (in shares)   23,202          
Equity issued in business combinations 863     515   348  
Share-based compensation, net of forfeitures (in shares)   469,226          
Share-based compensation, net of forfeitures 6,274 $ 5   3,761   2,508  
Redemption of Class B common stock (in shares)   933,865 (933,865)        
Redemption of Class B common stock 0 $ 9   10,041   (10,050)  
Distributions to variable interest entities             (22)
Balance at end of period (in shares) at Jun. 30, 2025   71,278,683 47,358,729        
Balance at end of period, stockholders' equity at Jun. 30, 2025 $ 1,049,924 $ 713 $ 5 $ 830,735 $ (200,648) $ 419,119  
Balance at end of period, mezzanine equity at Jun. 30, 2025             $ 445