XML 24 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Class A
Class C
Class A and D
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
Retained Deficit
Class A and D
Non-controlling Interests
Non-controlling Interests
Class A
Non-controlling Interests
Class C
Non-controlling Interests
Class A and D
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 6,584               6,584                
Net common stock issued under stock-based compensation plans (in shares)         6,482,032 (2,952,293)                      
Net common stock issued under stock-based compensation plans (2,308)       $ 8 $ (3)   (2,308) 8,854         (8,859)      
Forfeiture of dividend equivalents on unvested Class A RSUs   $ 9                 $ 4       $ 5    
Forfeiture of accrued distributions on unvested Class C common stock     $ 15                 $ 6       $ 9  
Stock-based compensation 18,952               10,737         8,215      
Distributions for taxes on behalf of shareholders, net (1,002)                 (576)       (426)      
Net income (loss) (134,685)                 (65,097)       (69,588)      
Balance at end of period (in shares) at Sep. 30, 2024         90,509,784 138,282,236 97,026,671                    
Balance at end of period at Sep. 30, 2024 592,049       $ 95 $ 138 $ 97 (18,801) 847,230 (517,369)       280,659      
Balance at beginning of period (in shares) at Jun. 30, 2024         85,982,810 141,540,233 97,026,671                    
Balance at beginning of period at Jun. 30, 2024 578,938       $ 90 $ 142 $ 97 (17,488) 830,706 (518,214)       283,605      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Conversion-related deferred taxes and adjustments 4,463               4,463                
Net common stock issued under stock-based compensation plans (in shares)         4,526,974 (3,257,997)                      
Net common stock issued under stock-based compensation plans (1,314)       $ 5 $ (4)   (1,313) 7,373         (7,375)      
Stock-based compensation 8,200               4,688         3,512      
Distributions for taxes on behalf of shareholders, net (910)                 (524)       (386)      
Net income (loss) 2,672                 1,369       1,303      
Balance at end of period (in shares) at Sep. 30, 2024         90,509,784 138,282,236 97,026,671                    
Balance at end of period at Sep. 30, 2024 592,049       $ 95 $ 138 $ 97 (18,801) 847,230 (517,369)       280,659      
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 (136)               (136)                
Net common stock issued under stock-based compensation plans (in shares)         20,430,565 (14,747,814)                      
Net common stock issued under stock-based compensation plans (2,950)       $ 24 $ (14)   (8,640) 32,631         (26,951)      
Dividends to Class A and Class D shareholders       $ 25                          
Stock-based compensation 7,060               4,371         2,689      
Distributions for taxes on behalf of shareholders, net (2,596)                 (1,604)       (992)      
Net income (loss) (74,704)                 (40,166)       (34,538)      
Balance at end of period (in shares) at Sep. 30, 2025         119,524,138 116,685,115 97,026,671                    
Balance at end of period at Sep. 30, 2025 433,310       $ 128 $ 117 $ 97 (28,980) 880,389 (592,382)       173,941      
Balance at beginning of period (in shares) at Jun. 30, 2025         111,861,924 121,630,108 97,026,671                    
Balance at beginning of period at Jun. 30, 2025 439,050       $ 119 $ 122 $ 97 (22,588) 881,924 (587,516)       166,892      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Conversion-related deferred taxes and adjustments 65               65                
Net common stock issued under stock-based compensation plans (in shares)         7,662,214 (4,944,993)                      
Net common stock issued under stock-based compensation plans (703)       $ 9 $ (5)   (6,392) (3,901)         9,586      
Dividends to Class A and Class D shareholders       $ 25                 $ 11       $ 14
Stock-based compensation 3,599               2,301         1,298      
Distributions for taxes on behalf of shareholders, net 8                 5       3      
Net income (loss) (8,734)                 (4,882)       (3,852)      
Balance at end of period (in shares) at Sep. 30, 2025         119,524,138 116,685,115 97,026,671                    
Balance at end of period at Sep. 30, 2025 $ 433,310       $ 128 $ 117 $ 97 $ (28,980) $ 880,389 $ (592,382)       $ 173,941