XML 27 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - USD ($)
shares in Thousands, $ in Thousands
Total
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings (Accumulated Deficit)
Non- Controlling Interests
Class A Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Class B Common Stock
Common Stock
Beginning balance (in shares) at Dec. 31, 2021             40,088   10,691
Beginning balance at Dec. 31, 2021 $ 396,558 $ 252,505 $ 1,078 $ 68,050 $ 74,920   $ 4   $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distribution to continuing equity owners (10,709)       (10,709)        
Equity-based compensation 16,591 16,591              
Activity under equity-based compensation plans (in shares)             533    
Activity under equity-based compensation plans 1,936 1,936              
Acquisition of non-controlling interest of TokenWave, LLC (in shares)             71    
Acquisition of non-controlling interest of TokenWave, LLC (5,513) (4,781)     (732)        
Cumulative translation adjustment, net of tax (4,695)   (3,681)   (1,014)        
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets 761 761              
Recapitalization of common units of FAH, LLC (in shares)                 (910)
Recapitalization of common units of FAH, LLC 0 5,873     (5,873)        
Redemption of common units of FAH, LLC (in shares)             6,500   (6,488)
Redemption of common units of FAH, LLC 0 37,922     (37,922)   $ 1   $ (1)
Net (loss) income (5,240)     (8,035) 2,795        
Ending balance (in shares) at Dec. 31, 2022             47,192   3,293
Ending balance at Dec. 31, 2022 389,689 310,807 (2,603) 60,015 21,465   $ 5   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distribution to continuing equity owners (1,118)       (1,118)        
Equity-based compensation 10,534 10,534              
Activity under equity-based compensation plans (in shares)             1,601    
Activity under equity-based compensation plans 756 756              
Cumulative translation adjustment, net of tax 2,617   2,423   194        
Redemption of common units of FAH, LLC (in shares)             1,756   (1,016)
Redemption of common units of FAH, LLC 0 4,083     (4,083)        
Net (loss) income (164,438)     (154,079) (10,359)        
Ending balance (in shares) at Dec. 31, 2023           50,549 50,549 2,277 2,277
Ending balance at Dec. 31, 2023 238,040 326,180 (180) (94,064) 6,099   $ 5   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distribution to continuing equity owners (88)       (88)        
Equity-based compensation 13,602 13,602              
Activity under equity-based compensation plans (in shares)             1,224    
Activity under equity-based compensation plans 1,410 1,410              
Cumulative translation adjustment, net of tax (1,541)   (1,496)   (45)        
Redemption of common units of FAH, LLC (in shares)             1,194   (847)
Redemption of common units of FAH, LLC 0 2,280     (2,280)        
Net (loss) income (15,070)     (14,718) (352)        
Ending balance (in shares) at Dec. 31, 2024           52,967 52,967 1,430 1,430
Ending balance at Dec. 31, 2024 $ 236,353 $ 343,472 $ (1,676) $ (108,782) $ 3,334   $ 5   $ 0