XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statement of Stockholders' Equity - USD ($)
$ in Thousands
Total
The Honey Pot
Common Stock [Member]
Preferred Stock [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Non Controlling Interest Of Discontinued Operations [Member]
Treasury Stock, Common
Preferred Class A [Member]
Preferred Stock [Member]
Preferred Stock [Member]
Preferred Stock [Member]
Retained Earnings [Member]
Preferred Stock [Member]
Parent [Member]
Preferred Class B [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Retained Earnings [Member]
Common Stock [Member]
Parent [Member]
Beginning balance at Dec. 31, 2023 $ 856,425   $ 1,281,303   $ (646,225) $ 3 $ 929,660 $ (89,991) $ 16,756 $ (9,339) $ 96,417       $ 96,504 $ 110,997      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss (188,358)                                    
Stock Issued During Period, Value, New Issues (4,493)   (4,493) $ (9,803)     (4,493)       (1,036)       (3,054) (5,713)      
Effect of subsidiary stock option exercise 6             6                      
Noncontrolling Interest, Increase from Sale of Parent Equity Interest 2,859             2,859                      
Reclassification of noncontrolling interest to liability (696)             696                      
Noncontrolling Interest, Increase from Business Combination   $ (41,674)                                  
Distribution To Shareholders                       $ (12,146) $ (12,146) $ (12,146)     $ (37,664) $ (37,664) $ (37,664)
Ending balance at Jun. 30, 2024 625,363   1,285,796   (874,205) (4,628) 711,345 (102,673) 16,691 (9,339) 97,453       99,558 116,710      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss attributable to Holdings (129,229) $ (134,727)     (129,229)   (129,229)                        
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest               (58,558)                      
Other Comprehensive Income (Loss), Net of Tax (4,631)         (4,631) (4,631)                        
Less: Net loss from discontinued operations attributable to noncontrolling interest (571)               (571)                    
Distribution Expense, Allocation Interests (48,941)       (48,941)   (48,941)                        
Option Activity Attributable To Noncontrolling Interest Holders 8,257             7,751 506                    
Beginning balance at Dec. 31, 2023 856,425   1,281,303   (646,225) 3 929,660 (89,991) 16,756 (9,339) 96,417       96,504 110,997      
Ending balance at Dec. 31, 2024 530,574   1,289,010   (1,004,975) (5,337) 678,620 (148,046) 0 (18,910) 109,159       147,906 161,767      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Stock Repurchased During Period, Value (9,700)                                    
Beginning balance at Mar. 31, 2024 740,271   1,282,521   (776,206) (2,003) 799,718 (76,126) 16,679 (9,339) 96,600       96,593 111,552      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss (103,089)                                    
Stock Issued During Period, Value, New Issues (3,275)   (3,275) (8,976)     (3,275)       (853)       (2,965) (5,158)      
Effect of subsidiary stock option exercise 6             6                      
Noncontrolling Interest, Increase from Sale of Parent Equity Interest 349             349                      
Reclassification of noncontrolling interest to liability (82)             82                      
Distribution To Shareholders                       (6,101) (6,101) (6,101)     (18,846) (18,846) (18,846)
Ending balance at Jun. 30, 2024 625,363   1,285,796   (874,205) (4,628) 711,345 (102,673) 16,691 (9,339) 97,453       99,558 116,710      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss attributable to Holdings (73,052)       (73,052)   (73,052)                        
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest               (29,802)                      
Other Comprehensive Income (Loss), Net of Tax (2,625)         (2,625) (2,625)                        
Less: Net loss from discontinued operations attributable to noncontrolling interest (235)               (235)                    
Distribution Expense, Allocation Interests 0                                    
Option Activity Attributable To Noncontrolling Interest Holders 3,927             3,680 247                    
Stockholders' Equity Attributable to Parent 678,620                                    
Beginning balance at Dec. 31, 2024 530,574   1,289,010   (1,004,975) (5,337) 678,620 (148,046) 0 (18,910) 109,159       147,906 161,767      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss (127,682)                                    
Stock Issued During Period, Value, New Issues (59)   (59) (58,998)     (59)       (2,851)       (29,865) (26,282)      
Effect of subsidiary stock option exercise 1,710             1,710                      
Noncontrolling Interest, Increase from Sale of Parent Equity Interest 6,468             6,468                      
Reclassification of noncontrolling interest to liability (75)             (75)                      
Distribution To Shareholders                       (18,148) (18,148) (18,148)     (37,618) (37,618) (37,618)
Ending balance at Jun. 30, 2025 410,730   1,288,951   (1,141,951) (4,040) 601,880 (191,150) 0 (18,910) 112,010       177,771 188,049      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss attributable to Holdings (81,210)       (81,210)   (81,210)                        
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest               (46,472)                      
Other Comprehensive Income (Loss), Net of Tax 1,297         1,297 1,297                        
Less: Net loss from discontinued operations attributable to noncontrolling interest 0                                    
Distribution Expense, Allocation Interests 0                                    
Option Activity Attributable To Noncontrolling Interest Holders 8,201             8,201                      
Beginning balance at Mar. 31, 2025 513,645   1,288,975   (1,062,211) (4,087) 680,736 (167,091) 0 (18,910) 111,907       177,112 187,950      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss (77,972)                                    
Stock Issued During Period, Value, New Issues (24)   (24) $ (861)     (24)       (103)       (659) (99)      
Effect of subsidiary stock option exercise 348             348                      
Noncontrolling Interest, Increase from Sale of Parent Equity Interest 1,803             1,803                      
Reclassification of noncontrolling interest to liability (38)             38                      
Distribution To Shareholders                       $ (9,714) $ (9,714) $ (9,714)     $ (18,809) $ (18,809) $ (18,809)
Ending balance at Jun. 30, 2025 410,730   $ 1,288,951   (1,141,951) (4,040) 601,880 (191,150) 0 $ (18,910) $ 112,010       $ 177,771 $ 188,049      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net loss attributable to Holdings (51,217)       $ (51,217)   (51,217)                        
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest               (26,755)                      
Other Comprehensive Income (Loss), Net of Tax 47         $ 47 $ 47                        
Less: Net loss from discontinued operations attributable to noncontrolling interest 0               $ 0                    
Distribution Expense, Allocation Interests 0                                    
Option Activity Attributable To Noncontrolling Interest Holders 4,189             $ 4,189                      
Stockholders' Equity Attributable to Parent $ 601,880