XML 36 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Total
Series A Preferred Stock
Series B Preferred Stock
Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Deficit
Series A Preferred Stock
Accumulated Deficit
Series B Preferred Stock
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Beginning balance (in shares) at Dec. 31, 2023       4,563 29,937,067            
Beginning balance at Dec. 31, 2023 $ 359,566     $ 0 $ 3 $ 572,170 $ (281,285)     $ 229 $ 68,449
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Vesting of restricted stock and other, net of shares withheld for employer taxes (in shares)         325,961            
Vesting of restricted stock and other, net of shares withheld for employer taxes (3,136)         (3,136)          
Common stock issued upon exercise of warrants (in shares)         200,000            
Common stock issued upon exercise of warrants 653         653          
Common stock issued in extinguishment of senior notes (in shares)         36,903            
Common stock issued in extinguishment of senior notes 1,011         1,011          
Share based payments 14,723         14,723          
Share based payments in equity of subsidiary 72         72          
Dividends on common stock (30,861)           (30,861)        
Dividends on preferred stock   $ (2,436) $ (1,594)         $ (2,436) $ (1,594)    
Net income (loss) (481,735)           (482,769)       1,034
Distributions to noncontrolling interests (1,858)                   (1,858)
Contributions from noncontrolling interests 2,957                   2,957
Acquisition of noncontrolling interests 4,651                   4,651
Other comprehensive loss (5,116)                 (5,116)  
Ending balance (in shares) at Jun. 30, 2024       4,563 30,499,931            
Ending balance at Jun. 30, 2024 (143,103)     $ 0 $ 3 585,493 (798,945)     (4,887) 75,233
Beginning balance (in shares) at Mar. 31, 2024       4,563 30,095,303            
Beginning balance at Mar. 31, 2024 299,657     $ 0 $ 3 579,647 (347,558)     (3,643) 71,208
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Vesting of restricted stock and other, net of shares withheld for employer taxes (in shares)         167,725            
Vesting of restricted stock and other, net of shares withheld for employer taxes (1,966)         (1,966)          
Common stock issued upon exercise of warrants (in shares)         200,000            
Common stock issued upon exercise of warrants 653         653          
Common stock issued in extinguishment of senior notes (in shares)         36,903            
Common stock issued in extinguishment of senior notes 1,011         1,011          
Share based payments 6,112         6,112          
Share based payments in equity of subsidiary 36         36          
Dividends on common stock (15,768)           (15,768)        
Dividends on preferred stock   $ (1,218) $ (797)         $ (1,218) $ (797)    
Net income (loss) (433,781)           (433,604)       (177)
Distributions to noncontrolling interests (903)                   (903)
Contributions from noncontrolling interests 454                   454
Acquisition of noncontrolling interests 4,651                   4,651
Other comprehensive loss (1,244)                 (1,244)  
Ending balance (in shares) at Jun. 30, 2024       4,563 30,499,931            
Ending balance at Jun. 30, 2024 (143,103)     $ 0 $ 3 585,493 (798,945)     (4,887) 75,233
Beginning balance (in shares) at Dec. 31, 2024       4,563 30,499,931            
Beginning balance at Dec. 31, 2024 (456,016)     $ 0 $ 3 589,387 (1,070,996)     (6,569) 32,159
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Common stock issued, in connection with employment agreement (in shares)         100,000            
Common stock issued, in connection with employment agreement 295         295          
RSU equity awards reclassified to liability (2,138)         (2,138)          
Common stock forfeited (in shares)         (2,865)            
Warrants issued 1,600         1,600          
Share based payments 6,336         6,336          
Share based payments in equity of subsidiary 1,593         23         1,570
Vesting of shares in equity of subsidiary (71)         (71)          
Dividend forfeitures on unvested equity awards 257           257        
Net income (loss) 124,432           129,496       (5,064)
Distributions to noncontrolling interests (3,249)                   (3,249)
Common stock issuance in equity of subsidiary 1,575                   1,575
Disposition from sale and deconsolidation of businesses 2,918                   2,918
Initial consolidation of VIE 12,494                   12,494
Other comprehensive loss 671                 671  
Ending balance (in shares) at Jun. 30, 2025       4,563 30,597,066            
Ending balance at Jun. 30, 2025 (309,303)     $ 0 $ 3 595,432 (941,243)     (5,898) 42,403
Beginning balance (in shares) at Mar. 31, 2025       4,563 30,497,066            
Beginning balance at Mar. 31, 2025 (453,970)     $ 0 $ 3 591,207 (1,080,971)     (7,056) 42,847
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Common stock issued, in connection with employment agreement (in shares)         100,000            
Common stock issued, in connection with employment agreement 295         295          
Warrants issued 737         737          
Share based payments 3,193         3,193          
Share based payments in equity of subsidiary 1,277                   1,277
Dividend forfeitures on unvested equity awards 257           257        
Net income (loss) 140,999           139,471       1,528
Distributions to noncontrolling interests (3,249)                   (3,249)
Other comprehensive loss 1,158                 1,158  
Ending balance (in shares) at Jun. 30, 2025       4,563 30,597,066            
Ending balance at Jun. 30, 2025 $ (309,303)     $ 0 $ 3 $ 595,432 $ (941,243)     $ (5,898) $ 42,403