XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (UNAUDITED) - USD ($)
$ in Thousands
Total
Class A Shares
Class B Shares
Special Warrants
Common Stock
Common Stock
Class A Shares
Common Stock
Class B Shares
Common Stock
Special Warrants
Non- controlling Interest
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Loss
Treasury Stock
Beginning balance (in shares) at Dec. 31, 2023 [1]           124,299,288 21,347,363 5,101,870          
Beginning balance at Dec. 31, 2023 $ (384,758)       $ 146       $ 9,397 $ 2,947,096 $ (3,330,142) $ (1,128) $ (10,127)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (1,000,097)               69   (1,000,166)    
Vesting of restricted stock and other (in shares) [1]           2,545,109              
Vesting of restricted stock and other (718)       2         (2)     (718)
Share-based compensation 15,181                 15,181      
Dividend declared and paid to noncontrolling interests (3,783)               (3,783)        
Conversion of Special Warrants to Class A and Class B Shares (in shares)           58,563 [1] 0 (58,563) [1]          
Conversion of Class B Shares to Class A Shares (in shares) [1]           2,973 (2,973)            
Other comprehensive income (loss) (468)                     (468)  
Ending balance (in shares) at Jun. 30, 2024 [1],[2]           126,905,933 21,344,390 5,043,307          
Ending balance at Jun. 30, 2024 (1,374,643)       148       5,683 2,962,275 (4,330,308) (1,596) (10,845)
Beginning balance (in shares) at Mar. 31, 2024 [2]           124,416,225 21,346,613 5,043,336          
Beginning balance at Mar. 31, 2024 (398,574)       146       6,400 2,955,043 (3,348,650) (1,347) (10,166)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (981,989)               (331)   (981,658)    
Vesting of restricted stock and other (in shares) [2]           2,487,456              
Vesting of restricted stock and other (679)       2         (2)     (679)
Share-based compensation 7,234                 7,234      
Dividend declared and paid to noncontrolling interests (386)               (386)        
Conversion of Special Warrants to Class A and Class B Shares (in shares)           29 [2] 0 (29) [2]          
Conversion of Class B Shares to Class A Shares (in shares) [2]           2,223 (2,223)            
Other comprehensive income (loss) (249)                     (249)  
Ending balance (in shares) at Jun. 30, 2024 [1],[2]           126,905,933 21,344,390 5,043,307          
Ending balance at Jun. 30, 2024 (1,374,643)       148       5,683 2,962,275 (4,330,308) (1,596) (10,845)
Beginning balance (in shares) at Dec. 31, 2024   127,474,033 21,285,914 5,039,323   127,474,033 [1] 21,285,914 [1] 5,039,323 [1]          
Beginning balance at Dec. 31, 2024 (1,371,780)       149       5,289 2,975,703 (4,340,083) (1,885) (10,953)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (364,871)               (167)   (364,704)    
Vesting of restricted stock and other (in shares) [1]           3,735,212              
Vesting of restricted stock and other (1,236)       3         (3)     (1,236)
Share-based compensation 12,125                 12,125      
Dividend declared and paid to noncontrolling interests (868)               (868)        
Conversion of Special Warrants to Class A and Class B Shares (in shares)           0 0            
Conversion of Class B Shares to Class A Shares (in shares) [1]           98,347 (98,347)            
Other comprehensive income (loss) 381                     381  
Ending balance (in shares) at Jun. 30, 2025   131,307,592 21,187,567 5,039,323   131,307,592 [1],[2] 21,187,567 [1],[2] 5,039,323 [1],[2]          
Ending balance at Jun. 30, 2025 (1,726,249)       152       4,254 2,987,825 (4,704,787) (1,504) (12,189)
Beginning balance (in shares) at Mar. 31, 2025 [2]           128,285,283 21,187,567 5,039,323          
Beginning balance at Mar. 31, 2025 (1,646,123)       149       5,245 2,983,169 (4,621,307) (1,783) (11,596)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (83,988)               (508)   (83,480)    
Vesting of restricted stock and other (in shares) [2]           3,022,309              
Vesting of restricted stock and other (593)       3         (3)     (593)
Share-based compensation 4,659                 4,659      
Dividend declared and paid to noncontrolling interests (483)               (483)        
Conversion of Special Warrants to Class A and Class B Shares (in shares)           0              
Other comprehensive income (loss) 279                     279  
Ending balance (in shares) at Jun. 30, 2025   131,307,592 21,187,567 5,039,323   131,307,592 [1],[2] 21,187,567 [1],[2] 5,039,323 [1],[2]          
Ending balance at Jun. 30, 2025 $ (1,726,249)       $ 152       $ 4,254 $ 2,987,825 $ (4,704,787) $ (1,504) $ (12,189)
[1] The Company's Preferred Stock is not presented in the data above as there were no shares issued and outstanding in 2025, or 2024, or 2023.
[2] The Company's Preferred Stock is not presented in the data above as there were no shares issued and outstanding in 2025, or 2024.