XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Equity (Unaudited) - USD ($)
$ in Thousands
Total
Parent [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock, Common [Member]
Noncontrolling Interest [Member]
Balance (in shares) at Dec. 31, 2023     9,586,000        
Balance at Dec. 31, 2023 $ 294,605 $ 191,479 $ 96 $ 197,735 $ 26,645 $ (32,997) $ 103,126
Treasury balance (in shares) at Dec. 31, 2023           1,583,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     78,000        
Vested stock-based awards   0 $ (1) (1)      
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 442 442   442      
Grant of restricted stock units (RSUs) under the Profit Participation Incentive Plan (PPIP) 1,492 1,492   1,492      
Tender of shares for stock-based awards (in shares)           16,000  
Tender of shares for stock-based awards (376) (376)       $ (376)  
Stock Repurchased During Period, Value (22) (22)       (22)  
Net (loss) income and total comprehensive (loss) income attributable to common stockholders   4,552     4,552    
Net Income (Loss) Attributable to Noncontrolling Interest             (855)
Net loss 3,697            
Balance (in shares) at Mar. 31, 2024     9,664,000        
Balance at Mar. 31, 2024 299,844 197,573 $ 97 199,674 31,197 $ (33,395) 102,271
Treasury balance (in shares) at Mar. 31, 2024           1,599,000  
Balance (in shares) at Dec. 31, 2023     9,586,000        
Balance at Dec. 31, 2023 294,605 191,479 $ 96 197,735 26,645 $ (32,997) 103,126
Treasury balance (in shares) at Dec. 31, 2023           1,583,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Noncontrolling interest contributions 3,600            
Net (loss) income and total comprehensive (loss) income attributable to common stockholders 2,463            
Net Income (Loss) Attributable to Noncontrolling Interest (2,958)            
Net loss (495)            
Balance (in shares) at Sep. 30, 2024     9,685,000        
Balance at Sep. 30, 2024 300,135 196,367 $ 97 200,557 29,108 $ (33,395) 103,768
Treasury balance (in shares) at Sep. 30, 2024           1,599,000  
Balance (in shares) at Mar. 31, 2024     9,664,000        
Balance at Mar. 31, 2024 299,844 197,573 $ 97 199,674 31,197 $ (33,395) 102,271
Treasury balance (in shares) at Mar. 31, 2024           1,599,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     12,000        
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 434 434   434      
Net (loss) income and total comprehensive (loss) income attributable to common stockholders   (1,725)     (1,725)    
Net Income (Loss) Attributable to Noncontrolling Interest             (1,053)
Net loss (2,778)            
Balance (in shares) at Jun. 30, 2024     9,676,000        
Balance at Jun. 30, 2024 297,506 196,288 $ 97 200,114 29,472 $ (33,395) 101,218
Treasury balance (in shares) at Jun. 30, 2024           1,599,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     9,000        
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 437 437   437      
Net (loss) income and total comprehensive (loss) income attributable to common stockholders (364) (364)     (364)    
Net Income (Loss) Attributable to Noncontrolling Interest (1,050)           (1,050)
Net loss (1,414)            
Balance (in shares) at Sep. 30, 2024     9,685,000        
Balance at Sep. 30, 2024 300,135 196,367 $ 97 200,557 29,108 $ (33,395) 103,768
Treasury balance (in shares) at Sep. 30, 2024           1,599,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Noncontrolling interest contributions 3,600            
Balance (in shares) at Dec. 31, 2024     9,685,000        
Balance at Dec. 31, 2024 297,567 194,705 $ 97 200,972 28,601 $ (34,965) 102,862
Treasury balance (in shares) at Dec. 31, 2024           1,662,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     88,000        
Vested stock-based awards 0 0 $ (1) (1)      
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 369 369   369      
Tender of shares for stock-based awards (in shares)           17,000  
Tender of shares for stock-based awards (336) (336)       $ (336)  
Stock Repurchased During Period, Shares           21,000  
Stock Repurchased During Period, Value (410) (410)       $ (410)  
Noncontrolling interest distributions             (856)
Net (loss) income and total comprehensive (loss) income attributable to common stockholders   (2,875)     (2,875)    
Net Income (Loss) Attributable to Noncontrolling Interest             (882)
Net loss (3,757)            
Balance (in shares) at Mar. 31, 2025     9,773,000        
Balance at Mar. 31, 2025 292,583 191,459 $ 98 201,346 25,726 $ (35,711) 101,124
Treasury balance (in shares) at Mar. 31, 2025           1,700,000  
Balance (in shares) at Dec. 31, 2024     9,685,000        
Balance at Dec. 31, 2024 $ 297,567 194,705 $ 97 200,972 28,601 $ (34,965) 102,862
Treasury balance (in shares) at Dec. 31, 2024           1,662,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock Repurchased During Period, Shares 100,967            
Stock Repurchased During Period, Value $ (2,000)            
Noncontrolling interest contributions 50,755            
Net (loss) income and total comprehensive (loss) income attributable to common stockholders (7,593)            
Net Income (Loss) Attributable to Noncontrolling Interest (6,466)            
Net loss (14,059)            
Balance (in shares) at Sep. 30, 2025     9,792,000        
Balance at Sep. 30, 2025 332,086 185,791 $ 98 201,959 21,008 $ (37,274) 146,295
Treasury balance (in shares) at Sep. 30, 2025           1,780,000  
Balance (in shares) at Mar. 31, 2025     9,773,000        
Balance at Mar. 31, 2025 292,583 191,459 $ 98 201,346 25,726 $ (35,711) 101,124
Treasury balance (in shares) at Mar. 31, 2025           1,700,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     16,000        
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 299 299   299      
Stock Repurchased During Period, Shares           6,000  
Stock Repurchased During Period, Value (116) (116)       $ (116)  
Noncontrolling interest distributions (856)            
Noncontrolling interest contributions 47,847            
Net (loss) income and total comprehensive (loss) income attributable to common stockholders   260     260    
Net Income (Loss) Attributable to Noncontrolling Interest             (2,555)
Net loss (2,295)            
Balance (in shares) at Jun. 30, 2025     9,789,000        
Balance at Jun. 30, 2025 338,324 191,908 $ 98 201,651 25,986 $ (35,827) 146,416
Treasury balance (in shares) at Jun. 30, 2025           1,706,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercised and issued stock-based awards (in shares)     3,000        
Director fees paid in shares of common stock 6 6   6      
Stock-based compensation 302 302   302      
Stock Repurchased During Period, Shares           74,000  
Stock Repurchased During Period, Value (1,447) (1,447)       $ (1,447)  
Net (loss) income and total comprehensive (loss) income attributable to common stockholders (4,978) (4,978)     (4,978)    
Net Income (Loss) Attributable to Noncontrolling Interest (3,029)           (3,029)
Net loss (8,007)            
Balance (in shares) at Sep. 30, 2025     9,792,000        
Balance at Sep. 30, 2025 332,086 $ 185,791 $ 98 $ 201,959 $ 21,008 $ (37,274) 146,295
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Noncontrolling Interest, Increase from Business Combination $ 2,908           $ 2,908
Treasury balance (in shares) at Sep. 30, 2025           1,780,000