XML 14 R4.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Redeemable Class A Units, Members' Deficit, and Stockholders' Deficit - USD ($)
$ in Thousands
Total
Redeemable Class A
Members' Equity
Common Stock
Class A common stock
Common Stock
Class B common stock
Additional Paid-In- Capital
Accumulated deficit
Non- Controlling Interest
Beginning balance (in shares) at Dec. 31, 2019   284,211            
Beginning balance at Dec. 31, 2019   $ 74,097            
Increase (Decrease) in Temporary Equity [Roll Forward]                
Remeasurement of redeemable Class A units $ (20,342) $ 20,342         $ (20,342)  
Ending balance (in shares) at Mar. 31, 2020   284,211            
Ending balance at Mar. 31, 2020   $ 94,439            
Beginning balance (in shares) at Dec. 31, 2019       0 0      
Beginning balance at Dec. 31, 2019 (113,596)   $ 79,547 $ 0 $ 0 $ 0 (193,143) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Class B repurchased (1,952)           (1,952)  
Equity-based compensation 1,266   1,266          
Net income 8,835           8,835  
Ending balance (in shares) at Mar. 31, 2020       0 0      
Ending balance at Mar. 31, 2020 (125,789)   80,813 $ 0 $ 0 0 (206,602) 0
Beginning balance (in shares) at Dec. 31, 2019   284,211            
Beginning balance at Dec. 31, 2019   $ 74,097            
Ending balance (in shares) at Jun. 30, 2020   284,211            
Ending balance at Jun. 30, 2020   $ 181,066            
Beginning balance (in shares) at Dec. 31, 2019       0 0      
Beginning balance at Dec. 31, 2019 (113,596)   79,547 $ 0 $ 0 0 (193,143) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) 18,981              
Ending balance (in shares) at Jun. 30, 2020       0 0      
Ending balance at Jun. 30, 2020 (212,408)   81,494 $ 0 $ 0 0 (293,902) 0
Beginning balance (in shares) at Mar. 31, 2020   284,211            
Beginning balance at Mar. 31, 2020   $ 94,439            
Increase (Decrease) in Temporary Equity [Roll Forward]                
Remeasurement of redeemable Class A units (86,627) $ 86,627         (86,627)  
Ending balance (in shares) at Jun. 30, 2020   284,211            
Ending balance at Jun. 30, 2020   $ 181,066            
Beginning balance (in shares) at Mar. 31, 2020       0 0      
Beginning balance at Mar. 31, 2020 (125,789)   80,813 $ 0 $ 0 0 (206,602) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Class B repurchased (292)           (292)  
Equity-based compensation 681   681          
Members' distributions (10,527)           (10,527)  
Net income (loss) 10,146              
Net income 10,146           10,146  
Ending balance (in shares) at Jun. 30, 2020       0 0      
Ending balance at Jun. 30, 2020 (212,408)   $ 81,494 $ 0 $ 0 0 (293,902) 0
Beginning balance (in shares) at Dec. 31, 2020       33,371,056 25,536,043      
Beginning balance at Dec. 31, 2020 (105,118)     $ 334 $ 255 384,611 (418,973) (71,345)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis 6,190         6,190    
Exchange of non-controlling interest for Class A common stock (in shares)       4,457,796 (4,457,796)      
Exchange of non-controlling interest for Class A common stock 0     $ 45 $ (45) (12,716)   12,716
Vesting of restricted stock units (in shares)       444,030        
Vesting of restricted stock units 0     $ 4   (4)    
Equity- based compensation, net of forfeitures (in shares)       (58,608)        
Equity-based compensation, net of forfeitures 10,602     $ (1)   10,479   124
Tax withholding on vesting of restricted stock units (1,276)         (1,276)    
Net income (loss) 177           294 (117)
Ending balance (in shares) at Mar. 31, 2021       38,214,274 21,078,247      
Ending balance at Mar. 31, 2021 (89,425)     $ 382 $ 210 387,284 (418,679) (58,622)
Beginning balance (in shares) at Dec. 31, 2020       33,371,056 25,536,043      
Beginning balance at Dec. 31, 2020 (105,118)     $ 334 $ 255 384,611 (418,973) (71,345)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) (191)              
Ending balance (in shares) at Jun. 30, 2021       38,709,784 21,040,999      
Ending balance at Jun. 30, 2021 (79,226)     $ 387 $ 210 397,710 (418,876) (58,657)
Beginning balance (in shares) at Mar. 31, 2021       38,214,274 21,078,247      
Beginning balance at Mar. 31, 2021 (89,425)     $ 382 $ 210 387,284 (418,679) (58,622)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis 54         54    
Exchange of non-controlling interest for Class A common stock (in shares)       37,248 (37,248)      
Exchange of non-controlling interest for Class A common stock 0         (106)   106
Vesting of restricted stock units (in shares)       458,262        
Vesting of restricted stock units 0     $ 5   (5)    
Equity-based compensation, net of forfeitures 11,521         11,381   140
Tax withholding on vesting of restricted stock units (898)         (898)    
Distribution to non-controlling interests (110)             (110)
Net income (loss) (368)           (197) (171)
Ending balance (in shares) at Jun. 30, 2021       38,709,784 21,040,999      
Ending balance at Jun. 30, 2021 $ (79,226)     $ 387 $ 210 $ 397,710 $ (418,876) $ (58,657)