XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Common Class A
Common Stock
Common Class A
Common Class B
Common Stock
Common Class B
Additional paid-in capital
Retained earnings (accumulated deficit)
Accumulated other comprehensive income (loss), net of tax
Non-controlling interest
Total
Beginning balance, Value at Dec. 31, 2022 $ 2       $ 535,566 $ (53,999) $ (395) $ (449,472) $ 31,702
Beginning balance, Shares at Dec. 31, 2022 17,874,238   1            
Net income (loss)           (69,022)   (29,464) (98,486)
Distributions to non-controlling unitholders               (8,655) (8,655)
Equity-based compensation expense and dividend equivalents, Value         19,438 (1,051)     18,387
Equity-based compensation expense and dividend equivalents, Shares 806,527                
Dividends to Class A common stockholders           (12,502)     (12,502)
Repurchase and retirement of common shares, Value           (3,408)     (3,408)
Repurchase and retirement of common shares, Shares (160,405)                
Change in accumulated other comprehensive income (loss)             1,033 470 1,503
Shares withheld for taxes on share-based compensation, Value         (4,367)       (4,367)
Shares withheld for taxes on share-based compensation, Shares (251,076)                
Other           (235)     (235)
Ending balance, Value at Dec. 31, 2023 $ 2       550,637 (140,217) 638 (487,121) (76,061)
Ending balance, Shares at Dec. 31, 2023 18,269,284   1            
Net income (loss)           7,123   954 8,077
Equity-based compensation expense and dividend equivalents, Value         17,391 (599)     16,792
Equity-based compensation expense and dividend equivalents, Shares 1,034,702                
Change in accumulated other comprehensive income (loss)             (2,502) (1,711) (4,213)
Shares withheld for taxes on share-based compensation, Value         (3,075)       (3,075)
Shares withheld for taxes on share-based compensation, Shares (332,551)                
Other         119 (34)   1 86
Ending balance, Value at Dec. 31, 2024 $ 2       565,072 (133,727) (1,864) (487,877) (58,394)
Ending balance, Shares at Dec. 31, 2024 18,971,435 18,971,435 1 1          
Net income (loss)           8,153   5,280 13,433
Equity-based compensation expense and dividend equivalents, Value         17,945 (498)     17,447
Equity-based compensation expense and dividend equivalents, Shares 1,641,797                
Repurchase and retirement of common shares, Shares   0              
Change in accumulated other comprehensive income (loss)             1,918 1,223 3,141
Shares withheld for taxes on share-based compensation, Value         (4,589)       (4,589)
Shares withheld for taxes on share-based compensation, Shares (518,052)                
Other         1     (27) (26)
Ending balance, Value at Dec. 31, 2025 $ 2       $ 578,429 $ (126,072) $ 54 $ (481,401) $ (28,988)
Ending balance, Shares at Dec. 31, 2025 20,095,180 20,095,180 1 1