XML 118 R99.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I: Condensed Financial Information of Registrant - Condensed Statements of Cash Flows (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating Activities      
Net (loss) income $ (15,070) $ (164,438) $ (5,240)
Adjustments to reconcile net income to net cash (used in) provided by operating activities:      
Equity-based compensation 13,602 10,534 16,591
Deferred tax (benefit) expense (301) 123,124 (17,414)
Tax receivable liability adjustment (547) 100,223 (3,987)
Changes in operating assets and liabilities, net of amounts acquired:      
Prepaid expenses and other assets 17,076 (1,969) (7,263)
Income taxes payable (597) 75 (15,018)
Accrued expenses and other liabilities (9,842) (29,716) (22,841)
Net cash provided by (used in) operating activities 123,524 30,935 (40,134)
Investing Activities      
Net cash used in investing activities (25,228) (39,796) (78,065)
Financing Activities      
Net cash (used in) provided by financing activities (99,242) 25,596 54,639
Net change in cash and cash equivalents (1,798) 17,253 (64,357)
Cash and cash equivalents at beginning of period 36,453 19,200 83,557
Cash and cash equivalents at end of period 34,655 36,453 19,200
Supplemental Cash Flow Information      
Income tax payments 3,899 1,059 22,363
Establishment of liabilities under tax receivable agreement 547 0 30,034
Issuance of equity instruments for acquisitions 0 0 1,487
Parent Company      
Operating Activities      
Net (loss) income (14,718) (154,079) (8,035)
Adjustments to reconcile net income to net cash (used in) provided by operating activities:      
Equity in net loss (income) of subsidiaries 186 114,697 8,040
Equity-based compensation 13,602 10,534 16,591
Deferred tax (benefit) expense (57) 123,124 (17,173)
Tax receivable liability adjustment 547 (100,223) 3,987
Changes in operating assets and liabilities, net of amounts acquired:      
Income tax receivable 110 7,219 (7,530)
Due from related parties, net 5,778 436 (984)
Prepaid expenses and other assets 0 0 (11,019)
Income taxes payable 0 0 (14,684)
Accrued expenses and other liabilities (374) 370 11,190
Net cash provided by (used in) operating activities 5,074 2,078 (19,617)
Investing Activities      
Capital contribution to FAH, LLC 0 0 (73,980)
Net cash used in investing activities 0 0 (73,980)
Financing Activities      
Tax distribution received from FAH, LLC 0 0 38,811
Tax receivable agreement payments (8,960) (4) (7,718)
Other, net 1,410 749 1,472
Net cash (used in) provided by financing activities (7,550) 745 32,565
Net change in cash and cash equivalents (2,476) 2,823 (61,032)
Cash and cash equivalents at beginning of period 3,734 911 61,943
Cash and cash equivalents at end of period 1,258 3,734 911
Supplemental Cash Flow Information      
Income tax payments 0 0 18,999
Establishment of liabilities under tax receivable agreement 547 0 30,034
Issuance of equity instruments for acquisitions $ 0 $ 0 $ 1,487