XML 20 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED UNITS AND EQUITY / MEMBERS' (DEFICIT) - USD ($)
$ in Thousands
Total
Stockholders’ Equity
Member Units
Additional Paid-In Capital
Retained Earnings
Non-Controlling Interest
Class A Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Class C Common Stock
Common Stock
Class P Units, beginning balance (in shares) at Dec. 31, 2018 32,435,595                      
Class P Units, beginning balance at Dec. 31, 2018 $ 62,579                      
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Adjustment of redeemable convertible preferred units to redemption value $ 18,250                      
Class P Units, ending balance (in shares) at Dec. 31, 2019 32,435,595                      
Class P Units, ending balance at Dec. 31, 2019 $ 80,829                      
Units, beginning balance (in shares) at Dec. 31, 2018 52,412,982   52,412,982                  
Units, beginning balance at Dec. 31, 2018 $ (65,534)   $ (65,534)                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Vested Class M Units (in shares) 182,825   182,825                  
Equity-based compensation $ 43   $ 43                  
Net income (loss) (7,778)   (7,778)                  
Adjustment of redeemable convertible preferred units to redemption value $ (18,250)   $ (18,250)                  
Units, ending balance (in shares) at Dec. 31, 2019 52,595,807   52,595,807                  
Units, ending balance at Dec. 31, 2019 $ (91,519)   $ (91,519)                  
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Special distribution to members (10,000)                      
Adjustment of redeemable convertible preferred units to redemption value (8,499)                      
Net income $ 3,997                      
Class P Units, ending balance (in shares) at Dec. 31, 2020 32,435,595                      
Class P Units, ending balance at Dec. 31, 2020 $ 66,327                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Vested Class M Units (in shares) 174,847   174,847                  
Equity-based compensation $ 46   $ 46                  
Net income 17,579   17,579                  
Net income (loss) 21,576                      
Adjustment of redeemable convertible preferred units to redemption value 8,499   8,499                  
Special distribution to members $ (20,000)   $ (20,000)                  
Units, ending balance (in shares) at Dec. 31, 2020 52,770,654   52,770,654                  
Units, ending balance at Dec. 31, 2020 $ (85,395)   $ (85,395)                  
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Adjustment of redeemable convertible preferred units to redemption value 327,189                      
Net income $ 5,466                      
Class P Units, ending balance (in shares) at Sep. 22, 2021 0                      
Class P Units, ending balance at Sep. 22, 2021 $ 0                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Vested Class M Units (in shares) 556,446                      
Equity-based compensation $ 246                      
Net income 8,526                      
Adjustment of redeemable convertible preferred units to redemption value (327,189)                      
Tax distributions to members prior to the Reorganization Transactions and IPO $ (11,643)                      
Reorganization Transactions (in shares) (53,327,100)                      
Reorganization Transactions $ 415,455                      
Units, ending balance (in shares) at Sep. 22, 2021 0                      
Units, ending balance at Sep. 22, 2021 $ 0                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members prior to the Reorganization Transactions and IPO $ (9,755)                      
Temporary Equity, Elimination as Part of Reorganization, Shares (32,435,595)                      
Temporary Equity, Elimination as Part of Reorganization $ (389,227)                      
Class P Units, beginning balance (in shares) at Dec. 31, 2020 32,435,595                      
Class P Units, beginning balance at Dec. 31, 2020 $ 66,327                      
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Adjustment of redeemable convertible preferred units to redemption value 327,189                      
Net income 5,466                      
Class P Units, ending balance at Dec. 31, 2021 $ 0                      
Units, beginning balance (in shares) at Dec. 31, 2020 52,770,654   52,770,654                  
Units, beginning balance at Dec. 31, 2020 $ (85,395)   $ (85,395)                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Vested Class M Units (in shares)     556,446                  
Equity-based compensation 246   $ 246                  
Net income (loss) 26,256                      
Adjustment of redeemable convertible preferred units to redemption value (327,189)   (327,189)                  
Tax distributions to members prior to the Reorganization Transactions and IPO (11,643)   (11,643)                  
Tax distributions to members prior to the Reorganization Transactions and IPO (43)         $ (43)            
Net income prior to the Reorganization Transactions and IPO 8,526   $ 8,526                  
Reorganization Transactions (in shares)     (53,327,100)             36,064,421   50,232,863
Reorganization Transactions 395,651 $ 9 $ 415,455     (19,813)       $ 4   $ 5
IPO Transactions (in shares)               9,583,332   (522,386)   (727,613)
IPO Transactions 87,556 4,100   $ 4,099   83,456   $ 1        
Increase in deferred tax asset from step-up tax basis related to redemption of LLC Units and set-up of TRA liability 316 316   316                
Conversion of convertible securities (in shares)               28,053   (28,053)    
RSU vesting during period, net of shares withheld for payroll taxes               3,138        
LLC Units vesting during period (in shares)                   144,031    
Equity-based compensation subsequent to the Reorganization Transactions and IPO 2,549 2,450   2,450   99            
Net income subsequent to the Reorganization Transactions and IPO $ 12,264 1,528     $ 1,528 10,736            
Units, ending balance (in shares) at Dec. 31, 2021 85,163,263                      
Units, ending balance at Dec. 31, 2021 $ 0                      
Stockholders' equity, ending balance (in shares) at Dec. 31, 2021             9,614,523 9,614,523 35,658,013 35,658,013 49,505,250 49,505,250
Stockholders' equity, ending balance at Dec. 31, 2021 82,838 8,403   6,865 1,528 74,435   $ 1   $ 4   $ 5
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members prior to the Reorganization Transactions and IPO $ (9,755)                      
Temporary Equity, Elimination as Part of Reorganization, Shares (32,435,595)                      
Temporary Equity, Elimination as Part of Reorganization $ (389,227)                      
Class P Units, beginning balance (in shares) at Sep. 22, 2021 0                      
Class P Units, beginning balance at Sep. 22, 2021 $ 0                      
Class P Units, ending balance at Dec. 31, 2021 $ 0                      
Units, beginning balance (in shares) at Sep. 22, 2021 0                      
Units, beginning balance at Sep. 22, 2021 $ 0                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
IPO Transactions (in shares)                 144,031      
Units, ending balance (in shares) at Dec. 31, 2021 85,163,263                      
Units, ending balance at Dec. 31, 2021 $ 0                      
Stockholders' equity, ending balance (in shares) at Dec. 31, 2021             9,614,523 9,614,523 35,658,013 35,658,013 49,505,250 49,505,250
Stockholders' equity, ending balance at Dec. 31, 2021 $ 82,838 $ 8,403   $ 6,865 $ 1,528 $ 74,435   $ 1   $ 4   $ 5