XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Class A
Class C
Common stock
Class A
Common stock
Class C
Common stock
Class D
Treasury Shares
Additional paid-in capital
Retained Deficit
Retained Deficit
Class A
Retained Deficit
Class C
Non-controlling Interests
Non-controlling Interests
Class A
Non-controlling Interests
Class C
Balance at beginning of period (in shares) at Dec. 31, 2023       84,027,752 141,234,529 97,026,671                
Balance at beginning of period at Dec. 31, 2023 $ 704,484     $ 87 $ 141 $ 97 $ (16,493) $ 821,055 $ (451,706)     $ 351,303    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Conversion-related deferred taxes and adjustments 92             92            
Net common stock issued under stock-based compensation plans (in shares)       709,082 264,860                  
Net common stock issued under stock-based compensation plans (422)     $ 1 $ 1   (423) 369       (370)    
Forfeiture of dividend equivalents on unvested Class A RSUs   $ 9               $ 4     $ 5  
Forfeiture of accrued distributions on unvested Class C shares     $ 7               $ 3     $ 4
Stock-based compensation 4,855             2,729       2,126    
Distributions for taxes on behalf of unitholders, net (178)               (100)     (78)    
Net loss (71,505)               (34,255)     (37,250)    
Balance at end of period (in shares) at Mar. 31, 2024       84,736,834 141,499,389 97,026,671                
Balance at end of period at Mar. 31, 2024 637,342     $ 88 $ 142 $ 97 (16,916) 824,245 (486,054)     315,740    
Balance at beginning of period (in shares) at Dec. 31, 2024       99,093,573 131,432,929 97,026,671                
Balance at beginning of period at Dec. 31, 2024 506,611     $ 104 $ 131 $ 97 (20,340) 843,523 (550,623)     233,719    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Conversion-related deferred taxes and adjustments 53             53            
Net common stock issued under stock-based compensation plans (in shares)       5,678,010 (5,040,808)                  
Net common stock issued under stock-based compensation plans (635)     $ 6 $ (5)   (635) 8,720       (8,721)    
Stock-based compensation 5,716             3,503       2,213    
Distributions for taxes on behalf of unitholders, net (1,751)               (1,072)     (679)    
Net loss (40,696)               (21,896)     (18,800)    
Balance at end of period (in shares) at Mar. 31, 2025       104,771,583 126,392,121 97,026,671                
Balance at end of period at Mar. 31, 2025 $ 469,298     $ 110 $ 126 $ 97 $ (20,975) $ 855,799 $ (573,591)     $ 207,732