XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Class A Common Stock
Common Stock
Class A Common Stock
Common Stock
Class V Common Stock
Additional Paid-in Capital
Accumulated Deficit
Noncontrolling Interests
Balance as of beginning of period (in shares) at Dec. 31, 2023     3,537,000 2,907,000      
Balance as of beginning of period at Dec. 31, 2023 $ (154,698)   $ 7 $ 6 $ 255,527 $ (285,782) $ (124,456)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income and comprehensive income 2,249         1,263 986
Equity-based compensation 2,878       2,878    
Issuance of common stock upon vesting of restricted stock units, net of shares withheld for income taxes (shares)     103,000        
Issuance of common stock upon vesting of restricted stock units, net of shares withheld for income taxes (276)       (276)    
Issuance of Class A shares upon conversion of Class V shares (in shares)   36,000 36,000 (36,000)      
Issuance of Class A shares upon conversion of Class V shares 0       (1,091)   1,091
Balance as of end of period (in shares) at Mar. 31, 2024     3,676,000 2,871,000      
Balance as of end of period at Mar. 31, 2024 (149,847)   $ 7 $ 6 257,038 (284,519) (122,379)
Balance as of beginning of period (in shares) at Dec. 31, 2024     11,763,000 0      
Balance as of beginning of period at Dec. 31, 2024 (129,852)   $ 1 $ 0 161,323 (291,176) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income and comprehensive income 1,622         1,622  
Equity-based compensation 1,075       1,075    
Issuance of common stock upon vesting of restricted stock units (in shares)     95,000        
Issuance of common stock upon exercise of warrants (in shares)     583,000        
Issuance of common stock upon exercise of warrants 2,000       2,000    
Balance as of end of period (in shares) at Mar. 31, 2025     12,441,000 0      
Balance as of end of period at Mar. 31, 2025 $ (125,155)   $ 1 $ 0 $ 164,398 $ (289,554) $ 0