XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Stockholders' Equity and Mezzanine Equity - USD ($)
$ in Thousands
Total
Additional Paid-in Capital
Accumulated Deficit
Stockholder Notes Receivable
Accumulated Other Comprehensive Income
Non-controlling Interest
Redeemable Noncontrolling Interest
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Balance at beginning of period (in shares) at Dec. 31, 2022               61,447,368 54,504,918
Balance at beginning of period, stockholders' equity at Dec. 31, 2022 $ 1,139,552 $ 704,291 $ (96,764) $ (42) $ 0 $ 531,448   $ 614 $ 5
Balance at beginning of period, mezzanine equity at Dec. 31, 2022             $ 487    
Increase (Decrease) in Stockholders' Equity and Mezzanine Equity [Roll Forward]                  
Net income (loss) (164,311)   (90,141)     (74,170) 292    
Noncontrolling interest acquired in business combinations 0                
Share-based compensation, net of forfeitures (in shares)               676,512 0
Share-based compensation, net of forfeitures 43,687 23,685       19,995   $ 7  
Redemption of Class B common stock (in shares)               2,082,424 (2,082,424)
Redemption and cancellation of Class B common stock 0 19,975       (19,996)   $ 21 $ 0
Cancellation of Class A common stock (in shares)               (72,354)  
Cancellation of Class A common stock   (1,280)       1,281   $ (1)  
Tax distributions to Baldwin Holdings' LLC Members (482)         (482)      
Repayment of stockholder notes receivable 42     42          
Distributions to variable interest entities             (385)    
Other comprehensive income 0                
Balance of end of period (in shares) at Dec. 31, 2023               64,133,950 52,422,494
Balance of end of period, stockholders' equity at Dec. 31, 2023 1,018,488 746,671 (186,905) 0 0 458,076   $ 641 $ 5
Balance at end of period, mezzanine equity at Dec. 31, 2023             394    
Increase (Decrease) in Stockholders' Equity and Mezzanine Equity [Roll Forward]                  
Net income (loss) (41,404)   (24,518)     (16,886) 323    
Noncontrolling interest acquired in business combinations 0                
Share-based compensation, net of forfeitures (in shares)               975,661  
Share-based compensation, net of forfeitures 42,336 23,926       18,400   $ 10  
Redemption of Class B common stock (in shares)               2,869,808 (2,869,808)
Redemption and cancellation of Class B common stock 0 23,357       (23,386)   $ 29  
Tax distributions to Baldwin Holdings' LLC Members (11,076)         (11,076)      
Distributions to variable interest entities             (264)    
Other comprehensive income 0                
Balance of end of period (in shares) at Dec. 31, 2024               67,979,419 49,552,686
Balance of end of period, stockholders' equity at Dec. 31, 2024 1,008,344 793,954 (211,423) 0 0 425,128   $ 680 $ 5
Balance at end of period, mezzanine equity at Dec. 31, 2024             453    
Increase (Decrease) in Stockholders' Equity and Mezzanine Equity [Roll Forward]                  
Net income (loss) (54,425)   (33,813)     (20,612) 271    
Equity issued in business combinations (in shares)               23,202  
Equity issued in business combinations 863 515       348      
Noncontrolling interest acquired in business combinations 97,920         97,920      
Share-based compensation, net of forfeitures (in shares)               928,119  
Share-based compensation, net of forfeitures 35,305 21,064       14,232   $ 9  
Redemption of Class B common stock (in shares)               2,848,868 (2,848,868)
Redemption and cancellation of Class B common stock 0 28,703       (28,732)   $ 29  
Distributions to variable interest entities (4,943)         (4,943) (205)    
Other comprehensive income 815       492 323      
Balance of end of period (in shares) at Dec. 31, 2025               71,779,608 46,703,818
Balance of end of period, stockholders' equity at Dec. 31, 2025 $ 1,083,879 $ 844,236 $ (245,236) $ 0 $ 492 $ 483,664   $ 718 $ 5
Balance at end of period, mezzanine equity at Dec. 31, 2025             $ 519