XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Stockholders' Equity and Mezzanine Equity (Unaudited) - USD ($)
$ in Thousands
Total
Redepmtion Of Class B Common Stock [Member]
Repurchase Of Class A Common Stock [Member]
Common Class A
Redepmtion Of Class B Common Stock [Member]
Common Stock
Common Class A
Common Stock
Common Class A
Redepmtion Of Class B Common Stock [Member]
Common Stock
Common Class A
Repurchase Of Class A Common Stock [Member]
Common Stock
Common Class B
Common Stock
Common Class B
Redepmtion Of Class B Common Stock [Member]
Additional Paid-In Capital
Additional Paid-In Capital
Redepmtion Of Class B Common Stock [Member]
Accumulated Deficit
Accumulated Deficit
Repurchase Of Class A Common Stock [Member]
Accumulated Other Comprehensive Income
Noncontrolling Interest
Noncontrolling Interest
Redepmtion Of Class B Common Stock [Member]
Noncontrolling Interest
Repurchase Of Class A Common Stock [Member]
Redeemable Noncontrolling Interest
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 or repurchase of common stock (in shares)         2,193,957     (2,193,957)                    
Redemption or repurchase of common stock 0       $ 22         23,545         (23,567)      
Distributions to variable interest entities (345)                           (345)     (165)
Other comprehensive income 0                                  
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 or repurchase of common stock (in shares)         933,865     (933,865)                    
Redemption or repurchase of common stock 0       $ 9         10,041         (10,050)      
Distributions to variable interest entities                                   (22)
Other comprehensive income 0                                  
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 Dec. 31, 2025         71,779,608     46,703,818                    
Balance at beginning of period, stockholders' equity at Dec. 31, 2025 1,083,879       $ 718     $ 5   844,236   (245,236)   $ 492 483,664      
Balance at beginning of period, mezzanine equity at Dec. 31, 2025                                   519
Stockholders' Equity [Roll Forward]                                    
Net income (loss) (58,031)                     (36,654)     (21,377)     154
Equity issued in business combinations (in shares)         23,951,021                          
Equity issued in business combinations 510,561       $ 239         382,138         128,184      
Share-based compensation, net of forfeitures (in shares)         3,027,199                          
Share-based compensation, net of forfeitures 34,124       $ 30         23,238         10,856      
Redemption or repurchase of common stock (in shares)       (3,644,056)   3,644,056 (6,033,366)   (3,644,056)                  
Redemption or repurchase of common stock   $ 0 $ (126,833)     $ 37 $ (60)   $ (1)   $ 19,174   $ (86,578)     $ (19,210) $ (40,195)  
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes (21,885)                 (21,885)                
Distributions to variable interest entities (7,277)                           (7,277)     (59)
Other comprehensive income 6,635                         4,535 2,100      
Balance at end of period (in shares) at Jun. 30, 2026         96,368,518     43,059,762                    
Balance at end of period, stockholders' equity at Jun. 30, 2026 1,421,173       $ 964     $ 4   1,246,901   (368,468)   5,027 536,745      
Balance at end of period, mezzanine equity at Jun. 30, 2026                                   614
Balance at beginning of period (in shares) at Mar. 31, 2026         96,647,096     45,213,446                    
Balance at beginning of period, stockholders' equity at Mar. 31, 2026 1,551,118       $ 966     $ 5   1,235,101   (274,870)   2,738 587,178      
Balance at beginning of period, mezzanine equity at Mar. 31, 2026                                   537
Stockholders' Equity [Roll Forward]                                    
Net income (loss) (56,081)                     (38,995)     (17,086)     100
Share-based compensation, net of forfeitures (in shares)         1,407,675                          
Share-based compensation, net of forfeitures 7,406       $ 14         5,073         2,319      
Redemption or repurchase of common stock (in shares)           2,153,684 (3,839,937)   (2,153,684)                  
Redemption or repurchase of common stock   $ 0 $ (79,867)     $ 22 $ (38)   $ (1)   $ 6,727   $ (54,603)     $ (6,748) $ (25,226)  
Distributions to variable interest entities (4,746)                           (4,746)     (23)
Other comprehensive income 3,343                         2,289 1,054      
Balance at end of period (in shares) at Jun. 30, 2026         96,368,518     43,059,762                    
Balance at end of period, stockholders' equity at Jun. 30, 2026 $ 1,421,173       $ 964     $ 4   $ 1,246,901   $ (368,468)   $ 5,027 $ 536,745      
Balance at end of period, mezzanine equity at Jun. 30, 2026                                   $ 614