XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Accumulated Earnings
Non-Controlling Interests
Balance at beginning of period (in shares) at Dec. 31, 2021       112,049,981 54,794,479      
Balance at beginning of period at Dec. 31, 2021 $ (7,498)     $ 1 $ 1 $ 95,684 $ (93,133) $ (10,051)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 4,649           2,640 2,009
Equity-based compensation 5,636         5,636    
Activity under equity-based compensation plan (1,297)         (2,944)   1,647
Distributions to non-controlling interests (2,938)             (2,938)
Vesting of restricted stock units (in shares)       308,416        
Balance at end of period (in shares) at Mar. 31, 2022       112,358,397 54,794,479      
Balance at end of period at Mar. 31, 2022 (1,448)     $ 1 $ 1 98,376 (90,493) (9,333)
Balance at beginning of period (in shares) at Dec. 31, 2021       112,049,981 54,794,479      
Balance at beginning of period at Dec. 31, 2021 (7,498)     $ 1 $ 1 95,684 (93,133) (10,051)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 11,952              
Distributions to non-controlling interests (4,600)              
Balance at end of period (in shares) at Jun. 30, 2022       112,667,006 54,534,591      
Balance at end of period at Jun. 30, 2022 8,440     $ 1 $ 1 101,243 (86,091) (6,714)
Balance at beginning of period (in shares) at Mar. 31, 2022       112,358,397 54,794,479      
Balance at beginning of period at Mar. 31, 2022 (1,448)     $ 1 $ 1 98,376 (90,493) (9,333)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 7,303           4,402 2,901
Deferred tax adjustments related to Tax Receivable Agreement 148         148    
Equity-based compensation 4,065         4,065    
Activity under equity-based compensation plan 0         (1,326)   1,326
Distributions to non-controlling interests (1,628)             (1,628)
Vesting of restricted stock units (in shares)       48,721        
Exchange of Class B to Class A common stock, net (in shares)       259,888 (259,888)      
Exchange of Class B to Class A common stock, net 0              
Reallocation of non-controlling interests 0         (20)   20
Balance at end of period (in shares) at Jun. 30, 2022       112,667,006 54,534,591      
Balance at end of period at Jun. 30, 2022 8,440     $ 1 $ 1 101,243 (86,091) (6,714)
Balance at beginning of period (in shares) at Dec. 31, 2022   137,904,663 31,419,913 137,904,663 31,419,913      
Balance at beginning of period at Dec. 31, 2022 300,989     $ 1 $ 1 256,894 34,478 9,615
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 16,983           14,296 2,687
Equity-based compensation 7,523         7,523    
Activity under equity-based compensation plan (3,532)         (4,219)   687
Distributions to non-controlling interests (2,628)             (2,628)
Vesting of restricted stock units (in shares)       495,831        
Exchange of Class B to Class A common stock, net (in shares)       31,419,913 (31,419,913)      
Exchange of Class B to Class A common stock, net 186,745     $ 1 $ (1) 186,745    
Reallocation of non-controlling interests 0         10,361   (10,361)
Balance at end of period (in shares) at Mar. 31, 2023       169,820,407 0      
Balance at end of period at Mar. 31, 2023 506,080     $ 2 $ 0 457,304 48,774 0
Balance at beginning of period (in shares) at Dec. 31, 2022   137,904,663 31,419,913 137,904,663 31,419,913      
Balance at beginning of period at Dec. 31, 2022 300,989     $ 1 $ 1 256,894 34,478 9,615
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 35,907              
Distributions to non-controlling interests (2,600)              
Balance at end of period (in shares) at Jun. 30, 2023   169,926,094 0 169,926,094 0      
Balance at end of period at Jun. 30, 2023 529,405     $ 2 $ 0 461,705 67,698 0
Balance at beginning of period (in shares) at Mar. 31, 2023       169,820,407 0      
Balance at beginning of period at Mar. 31, 2023 506,080     $ 2 $ 0 457,304 48,774 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 18,924           18,924  
Equity-based compensation 4,445         4,445    
Activity under equity-based compensation plan (44)         (44)    
Vesting of restricted stock units (in shares)       105,687        
Balance at end of period (in shares) at Jun. 30, 2023   169,926,094 0 169,926,094 0      
Balance at end of period at Jun. 30, 2023 $ 529,405     $ 2 $ 0 $ 461,705 $ 67,698 $ 0