XML 18 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
Total
Class A Common Stock
Class V Common Stock
Additional Paid-In Capital
Accumulated Deficit
Non-controlling Interests
Accumulated Other Comprehensive (Loss) Income
Balance at Dec. 31, 2018 $ 109,078,357            
Net Income (Loss) 4,864,386            
Stock based compensation 127,195            
Distribution to members (151,764)            
Balance at Mar. 31, 2019 113,918,174            
Balance at Dec. 31, 2018 109,078,357            
Net Income (Loss) 9,020,479            
Balance at Jun. 30, 2019 111,444,628            
Balance at Mar. 31, 2019 113,918,174            
Net Income (Loss) 4,156,093            
Stock based compensation 123,588            
Distribution to members (6,753,227)            
Balance at Jun. 30, 2019 111,444,628            
Balance at Dec. 31, 2019 254,353,036 $ 3,753   $ 307,914,346 $ (53,878,460) $ 206,162,035 $ 313,397
Balance, shares at Dec. 31, 2019   37,530,568 100        
Net Income (Loss) (3,432,044)       (3,432,044) (2,852,399)  
Stock-based compensation 3,522,731     3,522,731      
Warrant exercise 3,534,188 $ 31   3,534,157      
Warrant exercise, shares   308,051          
Accumulated other comprehensive (loss) income (5,643,102)         (4,211,662) (5,643,102)
Balance at Mar. 31, 2020 252,334,809 $ 3,784   314,971,234 (57,310,504) 199,097,974 (5,329,705)
Balance, shares at Mar. 31, 2020   37,838,619 100        
Balance at Dec. 31, 2019 254,353,036 $ 3,753   307,914,346 (53,878,460) 206,162,035 313,397
Balance, shares at Dec. 31, 2019   37,530,568 100        
Net Income (Loss) (16,059,685)            
Balance at Jun. 30, 2020 397,793,240 $ 5,202   474,608,423 (69,938,145) 159,844,542 (6,882,240)
Balance, shares at Jun. 30, 2020   52,018,330 100        
Balance at Mar. 31, 2020 252,334,809 $ 3,784   314,971,234 (57,310,504) 199,097,974 (5,329,705)
Balance, shares at Mar. 31, 2020   37,838,619 100        
Net Income (Loss) (12,627,641)       (12,627,641) (3,903,059)  
Issuance of new shares 173,992,308 $ 920   173,991,388      
Issuance of new shares, shares   9,200,000          
Redemption of Post-Merger Repay Units (64,022,585)     (63,321,690)   (34,777,415) (700,895)
Stock-based compensation 5,475,449     5,475,449      
Warrant exercise 51,793,327 $ 498   51,792,829      
Warrant exercise, shares   4,979,711          
Valuation allowance on Ceiling Rule DTA (8,300,787)     (8,300,787)      
Accumulated other comprehensive (loss) income (851,640)         (572,958) (851,640)
Balance at Jun. 30, 2020 $ 397,793,240 $ 5,202   $ 474,608,423 $ (69,938,145) $ 159,844,542 $ (6,882,240)
Balance, shares at Jun. 30, 2020   52,018,330 100