XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Shareholders' Equity and Temporary Equity (Unaudited) - USD ($)
$ in Thousands
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series A Preferred Stock [Member]
Retained Earnings [Member]
Series A Preferred Stock [Member]
Noncontrolling Interest [Member]
Series A Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series B Preferred Stock [Member]
Retained Earnings [Member]
Series B Preferred Stock [Member]
Noncontrolling Interest [Member]
Series B Preferred Stock [Member]
Class B Preferred Units [Member]
Preferred Stock [Member]
Class B Preferred Units [Member]
Additional Paid-in Capital [Member]
Class B Preferred Units [Member]
Retained Earnings [Member]
Class B Preferred Units [Member]
Noncontrolling Interest [Member]
Class B Preferred Units [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2022           3,204,640                   14,453,415        
Balance at Dec. 31, 2022 $ 40,000                   $ 99,950           $ 121,996 $ 204,415 $ (1,371) $ 325,040
Accretion of discount associated with issuance of subsidiary equity                     75             0   (75)
Dividends     $ 0 $ 0 $ (592)     $ 0 $ 0 $ (1,556)     $ 0 $ 0 $ (4,020)          
Compensatory stock issuances, net of forfeitures (in shares)                               146,227        
Issuance of series B preferred stock, net (in shares)           51,327                            
Issuance of series B preferred stock, net                                 1,069     1,069
Contributions by owners of noncontrolling interests                                     4 4
Stock-based compensation costs                                 931     931
Redemption and retirement of common shares (in shares)           0                   72,354        
Redemption and retirement of common shares 0         $ 0         0         $ 0 (1,947) 0 0 (1,947)
Net income (loss)                                   26,212 (318) 25,894
Stock option exercises and proceeds related thereto (in shares)                               1,258        
Stock option exercises and proceeds related thereto                                 19     19
Redemption and retirement of preferred shares and preferred units 0         0         0         $ 0 (45) 0 0 (45)
Discount associated with repurchase of preferred stock 0         $ 0         0         $ 0 16 0 0 16
Dividends   $ (592)         $ (1,556)         $ (4,020)                
Redemption and retirement of common shares (in shares)           0                   (72,354)        
Balance (in shares) at Mar. 31, 2023           3,254,161                   14,528,546        
Balance at Mar. 31, 2023 40,000                   100,025           115,796 230,627 (1,685) 344,738
Balance (in shares) at Dec. 31, 2022           3,204,640                   14,453,415        
Balance at Dec. 31, 2022 40,000                   99,950           121,996 204,415 (1,371) 325,040
Accretion of discount associated with issuance of subsidiary equity                                       (225)
Balance (in shares) at Sep. 30, 2023           3,256,561                   14,651,321        
Balance at Sep. 30, 2023 40,000         $ 0         100,175         $ 0 95,838 280,956 (2,227) 374,567
Balance (in shares) at Mar. 31, 2023           3,254,161                   14,528,546        
Balance at Mar. 31, 2023 40,000                   100,025           115,796 230,627 (1,685) 344,738
Accretion of discount associated with issuance of subsidiary equity                     75             0   (75)
Dividends     0 0 (598)     0 0 (1,551)     0 0 (4,065)          
Compensatory stock issuances, net of forfeitures (in shares)                               (220)        
Issuance of series B preferred stock, net (in shares)           2,100                   0        
Issuance of series B preferred stock, net 0         $ 0         0         $ 0 43 0 0 43
Stock-based compensation costs                                 1,031     1,031
Redemption and retirement of common shares (in shares)           0                   105,447        
Redemption and retirement of common shares 0         $ 0         0         $ 0 (2,988) 0 0 (2,988)
Net income (loss)                                   25,089 (275) 24,814
Stock option exercises and proceeds related thereto (in shares)           0                   5,160        
Stock option exercises and proceeds related thereto 0         $ 0         0         $ 0 40 0 0 40
Dividends   (598)         (1,551)         (4,065)                
Redemption and retirement of common shares (in shares)           0                   (105,447)        
Balance (in shares) at Jun. 30, 2023           3,256,261                   14,428,039        
Balance at Jun. 30, 2023 40,000                   100,100           107,633 255,716 (1,960) 361,389
Accretion of discount associated with issuance of subsidiary equity 0         $ 0         75         $ 0 (75) 0 0 (75)
Dividends     0 0 (605)     0 0 (1,552)     0 0 (4,109)          
Compensatory stock issuances, net of forfeitures (in shares)           0                   (840)        
Issuance of series B preferred stock, net (in shares)           300                   0        
Issuance of series B preferred stock, net 0         $ 0         0         $ 0 6 0 0 6
Stock-based compensation costs 0         0         0         $ 0 908 0 0 908
Redemption and retirement of common shares (in shares)                               (285,906)        
Redemption and retirement of common shares                                 (9,399)     (9,399)
Net income (loss) 0         $ 0         0         $ 0 0 25,240 (267) 24,973
Stock option exercises and proceeds related thereto (in shares)           0                   510,028        
Stock option exercises and proceeds related thereto 0         $ 0         0         $ 0 3,031 0 0 3,031
Dividends   (605)         (1,552)         (4,109)                
Redemption and retirement of common shares (in shares)                               285,906        
Balance (in shares) at Sep. 30, 2023           3,256,561                   14,651,321        
Balance at Sep. 30, 2023 40,000         $ 0         100,175         $ 0 95,838 280,956 (2,227) 374,567
Balance (in shares) at Dec. 31, 2023           3,256,561                   14,603,563        
Balance at Dec. 31, 2023 40,000                   100,250           87,415 307,260 (2,258) 392,417
Accretion of discount associated with issuance of subsidiary equity                     75             (75)   (75)
Dividends   0 (597) 0 (597)   0 (1,555) 0 (1,555)   0 (4,065) 0 (4,065)          
Compensatory stock issuances, net of forfeitures (in shares)                               206,629        
Issuance of series B preferred stock, net (in shares)           44,143                            
Issuance of series B preferred stock, net                                 1,071     1,071
Distributions to owners of noncontrolling interests           $ 0                         (148) (148)
Contributions by owners of noncontrolling interests                                     3 3
Stock-based compensation costs                                 940     940
Redemption and retirement of common shares (in shares)                               (18,033)        
Redemption and retirement of common shares                                 (543)     (543)
Net income (loss)                                   26,170 (351) 25,819
Stock option exercises and proceeds related thereto (in shares)                               2,975        
Stock option exercises and proceeds related thereto                                 45     45
Redemption and retirement of common shares (in shares)                               18,033        
Balance (in shares) at Mar. 31, 2024           3,300,704                   14,792,159        
Balance at Mar. 31, 2024 40,000                   100,325           88,883 327,138 (2,754) 413,267
Balance (in shares) at Dec. 31, 2023           3,256,561                   14,603,563        
Balance at Dec. 31, 2023 40,000                   100,250           87,415 307,260 (2,258) 392,417
Accretion of discount associated with issuance of subsidiary equity                                       $ (225)
Stock option exercises and proceeds related thereto (in shares)                                       4,675
Balance (in shares) at Sep. 30, 2024           3,300,704                   14,738,862        
Balance at Sep. 30, 2024 40,000         $ 0         74,975         $ 0 89,386 368,337 (3,261) $ 454,462
Balance (in shares) at Mar. 31, 2024           3,300,704                   14,792,159        
Balance at Mar. 31, 2024 40,000                   100,325           88,883 327,138 (2,754) 413,267
Accretion of discount associated with issuance of subsidiary equity                     75             (75)   (75)
Dividends   0 (596) 0 (596)   0 (1,573) 0 (1,573)   0 (4,064) 0 (4,064)          
Compensatory stock issuances, net of forfeitures (in shares)                               3,007        
Stock-based compensation costs                                 1,050     1,050
Redemption and retirement of common shares (in shares)                               (49,203)        
Redemption and retirement of common shares                                 (1,273)     (1,273)
Net income (loss)                                   24,280 (153) 24,127
Stock option exercises and proceeds related thereto (in shares)           0                   1,700        
Stock option exercises and proceeds related thereto 0         $ 0         0         $ 0 26 0 0 26
Redemption and retirement of common shares (in shares)                               49,203        
Balance (in shares) at Jun. 30, 2024           3,300,704                   14,748,938        
Balance at Jun. 30, 2024 40,000                   100,400           88,705 345,110 (2,907) 430,908
Accretion of discount associated with issuance of subsidiary equity 0         $ 0         75         $ 0 0 (75) 0 (75)
Dividends   $ 0 $ (604) $ 0 $ (604)   $ 0 $ (1,573) $ 0 $ (1,573)   $ 0 $ (4,064) $ 0 $ (4,064)          
Compensatory stock issuances, net of forfeitures (in shares)           0                   (583)        
Stock-based compensation costs 0         $ 0         0         $ 0 979 0 0 979
Redemption and retirement of common shares (in shares)           0                   (11,193)        
Redemption and retirement of common shares 0         $ 0         0         $ 0 (324) 0 0 (324)
Net income (loss) 0         0         0         0 0 29,543 (354) 29,189
Redemption and retirement of preferred shares and preferred units 0         $ 0         (25,500)         $ 0 0 0 0 0
Redemption and retirement of common shares (in shares)           (0)                   11,193        
Balance (in shares) at Sep. 30, 2024           3,300,704                   14,738,862        
Balance at Sep. 30, 2024 $ 40,000         $ 0         $ 74,975         $ 0 $ 89,386 $ 368,337 $ (3,261) $ 454,462