XML 22 R7.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Shareholders’ Equity (Deficit) - USD ($)
$ in Thousands
Total
Members Units
Class A Common Stock
Class B Common Stock
Class C Common Stock
Commitment Shares
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Common Stock
Commitment Shares
Treasury Stock
Paid-in 
Capital
Paid-in 
Capital
Members Units
Paid-in 
Capital
Class C Common Stock
Paid-in 
Capital
Commitment Shares
Accumulated 
Deficit
Beginning balance, members units (shares) at Dec. 31, 2021 122,500,000                              
Beginning balance, members units at Dec. 31, 2021 $ 1                              
Beginning balance at Dec. 31, 2021 (51,844)                     $ 14,337       $ (66,182)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Issuance of stock (in shares)   5,500                            
Issuance of stock   $ 6     $ 0             $ 6      
Share-based compensation expense 624                     624        
Net loss - pre-business combination (6,405)                             (6,405)
Cumulative preferred dividends 0                              
Ending balance, members units (shares) at Dec. 31, 2022   122,505,500                            
Ending balance (in shares) at Dec. 31, 2022             0 0 0              
Ending balance, members units at Dec. 31, 2022   $ 1                            
Ending balance at Dec. 31, 2022 (57,619)           $ 0 $ 0 $ 0   $ 0 14,967       (72,587)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Issuance of stock (in shares)   21,500                            
Issuance of stock 22                     22        
Share-based compensation expense 101                     101        
Net income (loss) attributable to the company (5,751)                             (5,751)
Beginning balance, members units (shares) at Dec. 31, 2022   122,505,500                            
Beginning balance (in shares) at Dec. 31, 2022             0 0 0              
Beginning balance, members units at Dec. 31, 2022   $ 1                            
Beginning balance at Dec. 31, 2022 (57,619)           $ 0 $ 0 $ 0   0 14,967       (72,587)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Issuance of stock         $ 19,376 834                    
Net loss - pre-business combination (5,751)                              
Transaction costs (24,400)                              
Establishment of redeemable noncontrolling interest (85,865)                              
Cumulative preferred dividends (2,343)                              
Repurchase of common stock $ (12,800)                              
Class A common stock issued for stock options exercised (in shares) 430,552                              
Ending balance, members units (shares) at Dec. 31, 2023   0                            
Ending balance (in shares) at Dec. 31, 2023     21,029,876 0 70,909,012   22,279,876 0 70,909,012              
Ending balance, members units at Dec. 31, 2023   $ 0                            
Ending balance at Dec. 31, 2023 $ (263,282)           $ 2 $ 0 $ 7   (12,825) 0       (250,466)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Issuance of stock (in shares)                 2,500,000 95,785            
Issuance of stock         $ 19,376 $ 834     $ 1         $ 19,375 $ 834  
Share-based compensation expense 4,172                     4,172        
Net income (loss) attributable to the company 62,804                             62,804
Recapitalization (in shares)   122,527,000         13,736,932 10,566 68,140,188              
Recapitalization 47,445 $ (1)         $ 2   $ 6     47,438        
Conversion of SAFE Agreements (in shares)             2,066,666                  
Conversion of SAFE Agreements 20,667                     20,667        
Issuance of warrants to preferred shareholders 173                     173        
Transaction costs (24,445)                     (24,445)        
Establishment of the earn-out liabilities (99,659)                     (99,659)        
Establishment of redeemable noncontrolling interest 85,865                     85,865        
Member distributions (in shares)             64,328   268,824              
Member distributions (7,952)                     3,168       (11,120)
Cumulative preferred dividends (2,343)                     (2,343)        
Accretion of preferred stock discount (31)                     (31)        
Repurchase of common stock (12,825)                   (12,825)          
Class A common stock issued for warrants exercised 16,124                     16,124        
Warrants exercised (in shares)             1,402,106                  
Class A common stock issued related to Private Placement (Note 9) (in shares)             4,705,883                  
Class A common stock issued for stock options exercised (in shares)             197,610                  
Class A common stock issued for stock options exercised (369)                     (369)        
Class A common stock issued for Class B canceled (in shares)             10,566 (10,566)                
Partner capital 686                     686        
Recapitalization adjustment (Note 3) (1,000)                     (1,000)        
Other 1                             1
Subsequent remeasurement of redeemable noncontrolling interests (309,558)                     (85,745)       (223,813)
Ending balance, members units (shares) at Dec. 31, 2023   0                            
Ending balance (in shares) at Dec. 31, 2023     21,029,876 0 70,909,012   22,279,876 0 70,909,012              
Ending balance, members units at Dec. 31, 2023   $ 0                            
Ending balance at Dec. 31, 2023 $ (263,282)           $ 2 $ 0 $ 7   $ (12,825) $ 0       $ (250,466)