XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Additional Paid-In Capital
Treasury Stock
Retained Earnings
Stockholders' Equity
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
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2022               11,246,694   35,482,534   49,119,976
Stockholders' equity, beginning balance at Dec. 31, 2022 $ 93,141 $ 7,256   $ 3,663 $ 10,929     $ 1   $ 4   $ 5
Units, beginning balance (in shares) at Dec. 31, 2022           84,602,510            
Units, beginning balance at Dec. 31, 2022           $ 82,212            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (1,468)         $ (1,468)            
Conversion of convertible securities (in shares)           (71,886)   71,886   (71,886)    
RSU vesting during period (in shares)               252,941        
Class B shares issued upon vesting of LLC units (in shares)           115,437       115,437    
Change in deferred tax asset and TRA liability related to redemption of LLC Units (65) (65)     (65)              
Equity-based compensation 2,258 2,204     2,204 $ 54            
Net income (loss) (440)     (52) (52) (388)            
Rebalancing of controlling and non-controlling interest   (1,780)     (1,780) $ 1,780            
Stockholders' equity, ending balance (in shares) at Mar. 31, 2023               11,571,521   35,526,085   49,119,976
Stockholders' equity, ending balance at Mar. 31, 2023 93,426 7,615   3,611 11,236     $ 1   $ 4   $ 5
Units, ending balance (in shares) at Mar. 31, 2023           84,646,061            
Units, ending balance at Mar. 31, 2023           $ 82,190            
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2023             12,522,146 12,522,146 35,688,349 35,688,349 49,119,976 49,119,976
Stockholders' equity, beginning balance at Dec. 31, 2023 97,456 8,275 $ 0 4,247 12,532     $ 1   $ 4   $ 5
Units, beginning balance (in shares) at Dec. 31, 2023           84,808,325            
Units, beginning balance at Dec. 31, 2023           $ 84,924            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions to members (988)         $ (988)            
Conversion of convertible securities (in shares)           (16,260)   16,260   (16,260)    
RSU vesting during period (in shares)               506,264        
Repurchases of common stock (100)   (100)   (100)              
Repurchases of common stock (in shares)               (32,371)        
Class B shares issued upon vesting of LLC units (in shares)           84,187       84,187    
Change in deferred tax asset and TRA liability related to redemption of LLC Units (164) (164)     (164)              
Equity-based compensation 2,587 2,541     2,541 $ 46            
Net income (loss) 1,067     139 139 928            
Rebalancing of controlling and non-controlling interest 0 (1,674)     (1,674) $ 1,674            
Stockholders' equity, ending balance (in shares) at Mar. 31, 2024             13,012,299 13,012,299 35,756,276 35,756,276 49,119,976 49,119,976
Stockholders' equity, ending balance at Mar. 31, 2024 $ 99,858 $ 8,978 $ (100) $ 4,386 $ 13,274     $ 1   $ 4   $ 5
Units, ending balance (in shares) at Mar. 31, 2024           84,876,252            
Units, ending balance at Mar. 31, 2024           $ 86,584