XML 17 R5.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S / MEMBER'S EQUITY (UNAUDITED) - USD ($)
Total
IPO
Follow-On Offering
Class A Common Stock
Class B Common Stock
Member's Equity
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
IPO
Common Stock
Class A Common Stock
Follow-On Offering
Common Stock
Class B Common Stock
Common Stock
Class B Common Stock
IPO
Common Stock
Class B Common Stock
Follow-On Offering
Additional Paid-In Capital
Additional Paid-In Capital
IPO
Additional Paid-In Capital
Follow-On Offering
Retained Earnings
Non-Controlling Interests
Beginning balance at Jun. 30, 2024 $ 592,952,000         $ 517,950,000                     $ 75,002,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Equity-based compensation 493,000         493,000                      
Net income (loss) 7,337,000         6,281,000                     1,056,000
Ending balance at Sep. 30, 2024 600,782,000         524,724,000                     76,058,000
Beginning balance at Jun. 30, 2024 592,952,000         517,950,000                     75,002,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Net income (loss) 22,207,000                                
Ending balance at Mar. 31, 2025 616,431,000         536,978,000                     79,453,000
Beginning balance at Sep. 30, 2024 600,782,000         524,724,000                     76,058,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Equity-based compensation 412,000         412,000                      
Net income (loss) 6,431,000         4,593,000                     1,838,000
Ending balance at Dec. 31, 2024 607,625,000         529,729,000                     77,896,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Equity-based compensation 367,000         367,000                      
Net income (loss) 8,439,000         6,882,000                     1,557,000
Ending balance at Mar. 31, 2025 616,431,000         536,978,000                     79,453,000
Beginning balance at Jun. 30, 2025 573,286,000         374,534,000                     198,752,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Equity-based compensation 560,000         560,000                      
Distributions (1,440,000)         (1,440,000)                      
Net income (loss) 15,556,000         10,013,000                     5,543,000
Ending balance at Sep. 30, 2025 587,962,000         383,667,000                     204,295,000
Beginning balance at Jun. 30, 2025 573,286,000         374,534,000                     198,752,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Net income (loss) 39,940,000                                
Ending balance at Mar. 31, 2026           0                      
Ending balance at Mar. 31, 2026 582,596,000           $ 2,000     $ 1,000     $ 420,457,000     $ 26,021,000 136,115,000
Ending balance (in shares) at Mar. 31, 2026       244,118,850 60,310,039   244,118,850,000     60,310,039,000              
Beginning balance at Sep. 30, 2025 587,962,000         383,667,000                     204,295,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Equity-based compensation 1,627,000         1,627,000                      
Net income (loss) (91,000)         246,000                     (337,000)
Ending balance at Dec. 31, 2025 589,498,000         385,540,000                     203,958,000
Increase (Decrease) In Members Equity [Roll Forward]                                  
Net income (loss) 24,475,000                                
Equity-based compensation prior to Organizational Transactions 302,000         302,000                      
Net loss prior to Organizational Transactions (1,788,000)         (1,339,000)                     (449,000)
Effect of Organizational Transactions           (384,503,000)                      
Ending balance at Mar. 31, 2026           $ 0                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Effect of Organizational Transactions (in shares)             214,261,254,000     90,167,635,000              
Effect of Organizational Transactions 0           $ 2,000     $ 1,000     378,105,000     6,395,000 0
Issuance of Class A common stock (in shares)               19,074,391,000 10,783,205,000                
Issuance of Class A common stock   $ 491,833,000 $ 308,561,000                     $ 491,833,000 $ 308,561,000    
Purchase of Opco LLC Interests and Class B common stock (in shares)                     (19,074,391,000) (10,783,205,000)          
Purchase of Opco LLC Interests and Class B common stock   (491,833,000) (308,561,000)                     (491,833,000) (308,561,000)    
Deferred tax adjustments related to Tax Receivable Agreement related to IPO   $ (20,200,000) $ 11,553,000                     $ (20,200,000) $ 11,553,000    
Net income 26,263,000                             19,626,000 6,637,000
Equity-based compensation 3,055,000                       3,055,000        
Deferred offering costs (26,087,000)                       (26,087,000)        
Reallocation of non-controlling interests 0                       74,031,000       (74,031,000)
Ending balance at Mar. 31, 2026 $ 582,596,000           $ 2,000     $ 1,000     $ 420,457,000     $ 26,021,000 $ 136,115,000
Ending balance (in shares) at Mar. 31, 2026       244,118,850 60,310,039   244,118,850,000     60,310,039,000