XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Class A Shares
Class B Shares
Special Warrants
Non- controlling Interest
Common Stock
Common Stock
Class A Shares
Common Stock
Class B Shares
Common Stock
Special Warrants
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)       $ 9,397 $ 146       $ 2,947,096 $ (3,330,142) $ (1,128) $ (10,127)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (1,041,422)       9           (1,041,431)    
Vesting of restricted stock and other (in shares) [1]             2,921,441            
Vesting of restricted stock and other (785)         3       (3)     (785)
Share-based compensation 21,920                 21,920      
Dividend declared and paid to noncontrolling interests (4,170)       (4,170)                
Conversion of Special Warrants to Class A and Class B Shares (in shares) [1]             62,547   (62,547)        
Conversion of Class B Shares to Class A Shares (in shares) [1]             61,449 (61,449)          
Other comprehensive income (loss) (206)                     (206)  
Ending balance (in shares) at Sep. 30, 2024 [1],[2]             127,344,725 21,285,914 5,039,323        
Ending balance at Sep. 30, 2024 (1,409,421)       5,236 149       2,969,013 (4,371,573) (1,334) (10,912)
Beginning balance (in shares) at Jun. 30, 2024 [2]             126,905,933 21,344,390 5,043,307        
Beginning balance at Jun. 30, 2024 (1,374,643)       5,683 148       2,962,275 (4,330,308) (1,596) (10,845)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (41,325)       (60)           (41,265)    
Vesting of restricted stock and other (in shares) [2]             376,332            
Vesting of restricted stock and other (67)         1       (1)     (67)
Share-based compensation 6,739                 6,739      
Dividend declared and paid to noncontrolling interests (387)       (387)                
Conversion of Special Warrants to Class A and Class B Shares (in shares) [2]             3,984   (3,984)        
Conversion of Class B Shares to Class A Shares (in shares) [2]             58,476 (58,476)          
Other comprehensive income (loss) 262                     262  
Ending balance (in shares) at Sep. 30, 2024 [1],[2]             127,344,725 21,285,914 5,039,323        
Ending balance at Sep. 30, 2024 (1,409,421)       5,236 149       2,969,013 (4,371,573) (1,334) (10,912)
Beginning balance (in shares) at Dec. 31, 2024   127,474,033 21,285,914 5,039,301     127,474,033 [1] 21,285,914 [1] 5,039,323 [1]        
Beginning balance at Dec. 31, 2024 (1,371,780)       5,289 149       2,975,703 (4,340,083) (1,885) (10,953)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (430,632)       336           (430,968)    
Vesting of restricted stock and other (in shares) [1]             3,750,090            
Vesting of restricted stock and other (1,247)         4       (4)     (1,247)
Share-based compensation 16,110                 16,110      
Dividend declared and paid to noncontrolling interests (1,252)       (1,252)                
Conversion of Special Warrants to Class A and Class B Shares (in shares)               22 (22)        
Conversion of Class B Shares to Class A Shares (in shares) [1]             98,604 (98,604)          
Other comprehensive income (loss) $ 94                     94  
Ending balance (in shares) at Sep. 30, 2025 5,039,323 131,322,727 21,187,332       131,322,727 [1],[2] 21,187,332 [1],[2] 5,039,301 [1],[2]        
Ending balance at Sep. 30, 2025 $ (1,788,707)       4,373 153       2,991,809 (4,771,051) (1,791) (12,200)
Beginning balance (in shares) at Jun. 30, 2025 [2]             131,307,592 21,187,567 5,039,323        
Beginning balance at Jun. 30, 2025 (1,726,249)       4,254 152       2,987,825 (4,704,787) (1,504) (12,189)
Increase (Decrease) in Stockholders' Equity                          
Net income (loss) (65,761)       503           (66,264)    
Vesting of restricted stock and other (in shares) [2]             14,878            
Vesting of restricted stock and other (11)         1       (1)     (11)
Share-based compensation 3,985                 3,985      
Dividend declared and paid to noncontrolling interests (384)       (384)                
Conversion of Special Warrants to Class A and Class B Shares (in shares) [2]               22 (22)        
Conversion of Class B Shares to Class A Shares (in shares) [2]             257 (257)          
Other comprehensive income (loss) $ (287)                     (287)  
Ending balance (in shares) at Sep. 30, 2025 5,039,323 131,322,727 21,187,332       131,322,727 [1],[2] 21,187,332 [1],[2] 5,039,301 [1],[2]        
Ending balance at Sep. 30, 2025 $ (1,788,707)       $ 4,373 $ 153       $ 2,991,809 $ (4,771,051) $ (1,791) $ (12,200)
[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.