XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Stockholders'/Members' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Stockholders' Equity [Member]
Non-Controlling Interest [Member]
Class A Units [Member]
Class C Units [Member]
Class D Units [Member]
Total
Class A Common Stock [Member]
Class B Common Stock [Member]
Beginning balance at Dec. 31, 2022             $ 161,911 $ 2,000 $ 600 $ 164,511    
Beginning balance (in units) at Dec. 31, 2022             111,111 2,000 600      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions             $ (27,268) $ (20) $ (27) (27,315)    
Net income             28,779 20 27 28,826    
Ending balance at Mar. 31, 2023             $ 163,422 $ 2,000 $ 600 166,022    
Ending balance (in units) at Mar. 31, 2023             111,111 2,000 600      
Beginning balance at Dec. 31, 2023             $ 206,303 $ 2,000 $ 600 208,903    
Beginning balance (in units) at Dec. 31, 2023             111,111 2,000 600      
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions             $ (16,259)     (16,259)    
Net income                   20,486    
Net loss prior to Reorganization Transactions and IPO             (1,160)     (1,160)    
Reorganization Transactions             $ (188,884)          
Reorganization Transactions (in shares)             (111,111)          
IPO and Related Transactions               $ (2,000) $ (600)      
IPO and Related Transactions (in shares)               (2,000) (600)      
Ending balance at Mar. 31, 2024             $ 0 $ 0 $ 0 0    
Ending balance (in units) at Mar. 31, 2024             0 0 0      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Reorganization Transactions   $ 4     $ 4 $ 188,884       4    
Reorganization Transactions (in shares)   44,871,794                    
IPO and Related Transactions $ 1   $ 53,093   53,094 65,834       116,328    
IPO and Related Transactions (in shares) 8,846,154 (2,435,897)                    
Increase in deferred tax asset from IPO and related transactions     2,761   2,761         2,761    
Equity-based compensation     892   892         892    
Net income subsequent to Reorganization Transactions and IPO       $ 2,972 2,972 18,674       21,646    
Ending balance (in shares) at Mar. 31, 2024 8,846,154 42,435,897                 8,846,154 42,435,897
Ending balance at Mar. 31, 2024 $ 1 $ 4 $ 56,746 $ 2,972 $ 59,723 $ 273,392       $ 333,115