XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2023 24,165,523 42,046,356            
Balance at Dec. 31, 2023 $ 2 $ 4 $ 88,198 $ (19,361) $ 312 $ 69,155 $ 63,091 $ 132,246
Share-based compensation $ 0 $ 0 987 0 0 987   1,032
Share-based compensation             45  
Vesting of restricted stock units (in shares) 176,166 0            
Shares withheld for payment of employee taxes (in shares) (57,833) 0            
Shares withheld for payment of employee taxes $ 0 $ 0 (686) 0 0 (686) 0 (686)
Payment of equity issuance costs 0 0 (43) 0 0 (43) 0 (43)
Other comprehensive income 0 0 0 0 378 378 0 378
Net loss $ 0 $ 0 0 (18,940) 0 (18,940) (2,259) (21,199)
Exercise of warrants (in shares) 253,703 0            
Exercise of warrants $ 0 $ 0 3,332 0 0 3,332 0 3,332
Balance (in shares) at Mar. 31, 2024 24,537,559 42,046,356            
Balance at Mar. 31, 2024 $ 2 $ 4 91,788 (38,301) 690 54,183 60,877 115,060
Balance (in shares) at Dec. 31, 2024 33,456,227 42,046,356            
Balance at Dec. 31, 2024 $ 3 $ 4 168,634 (64,592) 53 104,102 55,716 159,818
Share-based compensation $ 0 $ 0 1,193 0 0 1,193   1,238
Share-based compensation             45  
Vesting of restricted stock units (in shares) 201,207 0            
Shares withheld for payment of employee taxes (in shares) (59,548) 0            
Shares withheld for payment of employee taxes $ 0 $ 0 (661) 0 0 (661) 0 (661)
Payment of equity issuance costs $ 0 $ 0 (65) 0 0 (65) 0 (65)
Exchange of Sky Incentive Units (in shares) 196,000 0            
Exchange of Sky Incentive Units $ 0 $ 0 75 0 0 75 (75) 0
Other comprehensive income 0 0 0 0 (53) (53) 0 (53)
Net loss $ 0 $ 0 0 (6,376) 0 (6,376) (2,750) (9,126)
Balance (in shares) at Mar. 31, 2025 33,793,886 42,046,356            
Balance at Mar. 31, 2025 $ 3 $ 4 $ 169,176 $ (70,968) $ 0 $ 98,215 $ 52,936 $ 151,151