XML 18 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Stockholders’ Equity / Members’ Equity (Unaudited) - USD ($)
$ in Thousands
Total
Previously Reported
Preferred Units
Common Stock
Class A Common Stock
Common Stock
Class V Voting Stock
Additional Paid-in Capital
Accumulated (Deficit) Earnings
Accumulated (Deficit) Earnings
Previously Reported
Treasury Stock
Noncontrolling Interest
Beginning balance (in shares) at Dec. 31, 2020     41,102,500 0 0          
Beginning balance at Dec. 31, 2020 $ 99,332   $ 6,660 $ 0 $ 0 $ 352 $ 92,320   $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Stock-based compensation 673         673        
Member distributions (51,008)           (50,241)     (767)
Tax receivable agreement 0                  
Net (loss) income 72,763                  
Net income before transaction   $ 44,970           $ 44,970    
Member contribution 229         229        
Warrant units exercised (in shares)     486,852              
Warrant units exercised 5,517         5,517        
Reverse recapitalization (in shares)     (41,589,352) 12,977,690 96,987,093          
Reverse capitalization (58,728)   $ (6,860) $ 1 $ 10 52,219 (252,791)   0 (149,693)
Unit conversion (in shares)       486,852 (486,852)          
Unit conversion 0                  
Net income after transaction 27,793           14,125     13,668
Effects of adopting fair value option 69,435           69,435      
Ending balance (in shares) at Sep. 30, 2021     0 13,464,542 96,500,241          
Ending balance at Sep. 30, 2021 138,413   $ 0 $ 1 $ 10 58,990 (82,182)   0 161,594
Beginning balance (in shares) at Jun. 30, 2021     41,102,500 0 0          
Beginning balance at Jun. 30, 2021 177,339   $ 6,660 $ 0 $ 0 581 170,098   0 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Stock-based compensation 673         673        
Member distributions (16,980)           (16,213)     (767)
Net (loss) income 30,392                  
Net income before transaction   $ 2,599           $ 2,599    
Member contribution 200   $ 200              
Warrant units exercised (in shares)     486,852              
Warrant units exercised 5,517         5,517        
Reverse recapitalization (in shares)     (41,589,352) 12,977,690 96,987,093          
Reverse capitalization (58,728)   $ (6,860) $ 1 $ 10 52,219 (252,791)     148,693
Unit conversion (in shares)       486,852 (486,852)          
Unit conversion 0                  
Net income after transaction 27,793           14,125     13,668
Ending balance (in shares) at Sep. 30, 2021     0 13,464,542 96,500,241          
Ending balance at Sep. 30, 2021 138,413   $ 0 $ 1 $ 10 58,990 (82,182)   0 161,594
Beginning balance (in shares) at Dec. 31, 2021     0 13,631,484 96,338,474          
Beginning balance at Dec. 31, 2021 157,878   $ 0 $ 1 $ 10 61,672 (70,723)   0 166,918
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Exchange of Class V shares (in shares)       1,179,374 (1,179,374)          
Exchange of Class V shares 0         1,406 79     (1,485)
Vesting of restricted stock units (in shares)       89,851            
Vesting of restricted stock units 0                  
Issuance of common stock under employee stock purchase plan (in shares)       44,627            
Issuance of common stock under employee stock purchase plan 125         125        
Stock-based compensation 2,391         2,391        
Purchase of treasury stock (in shares)       (703,914)            
Purchase of treasury stock (2,460)               (2,460)  
Member distributions (1,315)                 (1,315)
Tax receivable agreement 292         292        
Net (loss) income 8,539           3,963     4,576
Ending balance (in shares) at Sep. 30, 2022     0 14,241,422 95,159,100          
Ending balance at Sep. 30, 2022 165,450   $ 0 $ 1 $ 10 65,886 (66,681)   (2,460) 168,694
Beginning balance (in shares) at Jun. 30, 2022     0 13,632,260 95,729,696          
Beginning balance at Jun. 30, 2022 165,498   $ 0 $ 1 $ 10 64,330 (66,164)   (2,153) 169,474
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Exchange of Class V shares (in shares)       570,596 (570,596)          
Exchange of Class V shares 0         484 54     (538)
Vesting of restricted stock units (in shares)       82,201            
Vesting of restricted stock units 0                  
Issuance of common stock under employee stock purchase plan (in shares)       44,627            
Issuance of common stock under employee stock purchase plan 125         125        
Stock-based compensation 762         762        
Purchase of treasury stock (in shares)       (88,262)            
Purchase of treasury stock (307)               (307)  
Member distributions (152)                 (152)
Tax receivable agreement 185         185        
Net (loss) income (661)           (571)     (90)
Ending balance (in shares) at Sep. 30, 2022     0 14,241,422 95,159,100          
Ending balance at Sep. 30, 2022 $ 165,450   $ 0 $ 1 $ 10 $ 65,886 $ (66,681)   $ (2,460) $ 168,694