XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
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, 2022   43,650,634 18,895,493      
Beginning balance at Dec. 31, 2022 $ (86,084) $ 437 $ 189 $ 465,523 $ (482,142) $ (70,091)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Exchange of non-controlling interest for Class A common stock (in shares)   10,000 (10,000)      
Exchange of non-controlling interest for Class A common stock 0     (39)   39
Vesting of restricted stock units (in shares)   608,022        
Vesting of restricted stock units 0 $ 6   (6)    
Equity-based compensation 14,304     14,259   45
Shares withheld on tax withholding on vesting of restricted stock units (1,238)     (1,238)    
Distributions to non-controlling interests (1,104)         (1,104)
Net (loss) (14,584)       (10,266) (4,318)
Ending balance (in shares) at Mar. 31, 2023   44,268,656 18,885,493      
Ending balance at Mar. 31, 2023 (88,706) $ 443 $ 189 478,499 (492,408) (75,429)
Beginning balance (in shares) at Dec. 31, 2023   47,360,454 18,070,829      
Beginning balance at Dec. 31, 2023 (94,425) $ 474 $ 181 511,613 (522,562) (84,131)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Exchange of non-controlling interest for Class A common stock (in shares)   3,057,000 (3,057,000)      
Exchange of non-controlling interest for Class A common stock 0 $ 31 $ (31) (14,280)   14,280
Vesting of restricted stock units (in shares)   407,803        
Vesting of restricted stock units 0 $ 3   (3)    
Equity-based compensation 8,582     8,575   7
Shares withheld on tax withholding on vesting of restricted stock units (1,956)     (1,956)    
Distributions to non-controlling interests (113)         (113)
Net (loss) (1,491)       (1,113) (378)
Ending balance (in shares) at Mar. 31, 2024   50,825,257 15,013,829      
Ending balance at Mar. 31, 2024 $ (89,403) $ 508 $ 150 $ 503,949 $ (523,675) $ (70,335)