XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Shareholders’ Deficit - USD ($)
$ in Thousands
Total
ATM Program
Members Units
Class A Common Stock
Class B Common Stock
Class C Common Stock
Commitment Shares
Shareholders’ Deficit attributable to the Company
Shareholders’ Deficit attributable to the Company
ATM Program
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
ATM Program
Common Stock
Class B Common Stock
Common Stock
Class C Common Stock
Treasury Stock
Paid-in 
Capital
Paid-in 
Capital
ATM Program
Accumulated 
Deficit
NCI
Beginning balance, members units (shares) at Dec. 31, 2022     122,505,500                              
Beginning balance (in shares) at Dec. 31, 2022                   0   0 0          
Beginning balance, members units at Dec. 31, 2022     $ 1                              
Beginning balance, NCI at Dec. 31, 2022 $ (50,891)                                  
Beginning balance at Dec. 31, 2022 (50,891)                 $ 0   $ 0 $ 0 $ 0 $ 14,967   $ (65,859)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net loss - pre-business combination (6,481)                                  
Net income attributable to the Company 20,032                                  
Ending balance, members units (shares) at Jun. 30, 2023     0                              
Ending balance (in shares) at Jun. 30, 2023                   17,301,489   10,566 70,640,188          
Ending balance, members units at Jun. 30, 2023     $ 0                              
Ending balance at Jun. 30, 2023 (674,021)                 $ 2   $ 0 $ 7 (12,825) 0   (661,205)  
Beginning balance, members units (shares) at Dec. 31, 2022     122,505,500                              
Beginning balance (in shares) at Dec. 31, 2022                   0   0 0          
Beginning balance, members units at Dec. 31, 2022     $ 1                              
Beginning balance, NCI at Dec. 31, 2022 (50,891)                                  
Beginning balance at Dec. 31, 2022 (50,891)                 $ 0   $ 0 $ 0 0 14,967   (65,859)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net loss - pre-business combination (6,481)                                  
Issuance of stock             $ 834                      
Transaction costs (24,400)                                  
Establishment of redeemable noncontrolling interests (85,865)                                  
Net income attributable to the Company 53,335                                  
Ending balance, members units (shares) at Sep. 30, 2023     0                              
Ending balance (in shares) at Sep. 30, 2023                   22,237,988   0 70,909,012          
Ending balance, members units at Sep. 30, 2023     $ 0                              
Ending balance, NCI at Sep. 30, 2023 (342,748)                                  
Ending balance at Sep. 30, 2023 (342,748)                 $ 2   $ 0 $ 7 (12,825) 0   (329,932)  
Beginning balance, members units (shares) at Dec. 31, 2022     122,505,500                              
Beginning balance (in shares) at Dec. 31, 2022                   0   0 0          
Beginning balance, members units at Dec. 31, 2022     $ 1                              
Beginning balance, NCI at Dec. 31, 2022 (50,891)                                  
Beginning balance at Dec. 31, 2022 (50,891)                 $ 0   $ 0 $ 0 0 14,967   (65,859)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net loss - pre-business combination (6,481)                                  
Net income attributable to the Company 61,762                                  
Ending balance (in shares) at Dec. 31, 2023       21,029,876 0 70,909,012       22,279,876     70,909,012          
Ending balance, NCI at Dec. 31, 2023 (261,435)             $ (261,435)   $ 2     $ 7 (12,825) 0   (248,619) $ 0
Ending balance at Dec. 31, 2023 (261,435)                                  
Beginning balance, members units (shares) at Jun. 30, 2023     0                              
Beginning balance (in shares) at Jun. 30, 2023                   17,301,489   10,566 70,640,188          
Beginning balance, members units at Jun. 30, 2023     $ 0                              
Beginning balance at Jun. 30, 2023 (674,021)                 $ 2   $ 0 $ 7 (12,825) 0   (661,205)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Share-based compensation expense 1,556                           1,556      
Cumulative preferred dividends (674)                           (674)      
Net loss - pre-business combination 0                                  
Member distributions (in shares)                   64,328   268,824            
Member distributions (3,689)                           3,168   (6,857)  
Accretion of preferred stock discount (9)                           (9)      
Class A common stock issued related to Private Placement (Note 7) (in shares)                   4,705,883                
Class A common stock issued for stock options exercised (in shares)                   155,722                
Class A common stock issued for stock options exercised (314)                           (314)      
Class A common stock issued for Class B canceled (in shares)                   10,566   (10,566)            
Partner capital 196                           196      
Subsequent remeasurement of redeemable noncontrolling interests 300,905                           (3,923)   304,828  
Other (1)                               (1)  
Net income attributable to the Company 33,303                               33,303  
Ending balance, members units (shares) at Sep. 30, 2023     0                              
Ending balance (in shares) at Sep. 30, 2023                   22,237,988   0 70,909,012          
Ending balance, members units at Sep. 30, 2023     $ 0                              
Ending balance, NCI at Sep. 30, 2023 (342,748)                                  
Ending balance at Sep. 30, 2023 (342,748)                 $ 2   $ 0 $ 7 (12,825) 0   (329,932)  
Beginning balance (in shares) at Dec. 31, 2023       21,029,876 0 70,909,012       22,279,876     70,909,012          
Beginning balance, NCI at Dec. 31, 2023 (261,435)             (261,435)   $ 2     $ 7 (12,825) 0   (248,619) 0
Beginning balance at Dec. 31, 2023 (261,435)                                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Net income attributable to the Company (78,815)                                  
Ending balance (in shares) at Jun. 30, 2024                   62,469,364     66,109,012          
Ending balance, NCI at Jun. 30, 2024 (229,081)             (229,869)   $ 6     $ 7 (12,825) 0   (217,057) 788
Beginning balance (in shares) at Dec. 31, 2023       21,029,876 0 70,909,012       22,279,876     70,909,012          
Beginning balance, NCI at Dec. 31, 2023 (261,435)             (261,435)   $ 2     $ 7 (12,825) 0   (248,619) 0
Beginning balance at Dec. 31, 2023 (261,435)                                  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Share-based compensation expense 7,180             7,180             7,180      
Cumulative preferred dividends (751)             (751)             (751)      
Net loss - pre-business combination 0                                  
Accretion of preferred stock discount (11)             (11)             (11)      
Class A common stock issued for warrants exercised (in shares)                   19,123,633                
Class A common stock issued for warrants exercised 127,581             127,581   $ 2         127,579      
Conversion of Series A preferred stock (Note 7) (in shares)                   7,738,743                
Conversion of Series A preferred stock (Note 7) $ 23,120             23,120   $ 1         23,119      
Issuance of stock (in shares)                   3,487,278 16,521,612              
Issuance of stock   $ 97,497         $ 0   $ 97,497   $ 2         $ 97,495    
Class A common stock issued for stock options exercised (in shares) 286,779                 227,820                
Class A common stock issued for stock options exercised $ 163             163             163      
Class A common stock issued for vested RSUs and PSUs (in shares)                   1,308,820                
Class A common stock issued for vested RSUs and PSUs (2,153)             (2,153)             (2,153)      
Class A common stock issued for Class C canceled (in shares)                   10,663,874     (10,663,874)          
Class A common stock issued for Class C canceled                   $ 1     $ (1)          
Distribution to noncontrolling interests (973)                                 (973)
Tax receivable agreement - obligation to partners (473)             (473)             (473)      
Subsequent remeasurement of redeemable noncontrolling interests (353,312)             (353,312)             (252,148)   (101,164)  
Net income attributable to noncontrolling interest 2,429                                 2,429
Net income attributable to the Company (134,215)             (134,215)                 (134,215)  
Ending balance (in shares) at Sep. 30, 2024       80,101,656 0 60,245,138       81,351,656     60,245,138          
Ending balance, NCI at Sep. 30, 2024 (495,353)             (496,809)   $ 8     $ 6 (12,825) 0   (483,998) 1,456
Ending balance at Sep. 30, 2024 (496,809)                                  
Beginning balance (in shares) at Jun. 30, 2024                   62,469,364     66,109,012          
Beginning balance, NCI at Jun. 30, 2024 (229,081)             (229,869)   $ 6     $ 7 (12,825) 0   (217,057) 788
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                    
Share-based compensation expense 1,285             1,285             1,285      
Cumulative preferred dividends (143)             (143)             (143)      
Net loss - pre-business combination 0                                  
Accretion of preferred stock discount (2)             (2)             (2)      
Issuance of stock (in shares)                     12,939,029              
Issuance of stock   $ 80,452             $ 80,452   $ 1         $ 80,451    
Class A common stock issued for stock options exercised (in shares)                   57,449                
Class A common stock issued for stock options exercised (132)             (132)             (132)      
Class A common stock issued for vested RSUs and PSUs (in shares)                   21,940                
Class A common stock issued for vested RSUs and PSUs (35)             (35)             (35)      
Class A common stock issued for Class C canceled (in shares)                   5,863,874     (5,863,874)          
Class A common stock issued for Class C canceled                   $ 1     $ (1)          
Tax receivable agreement - obligation to partners (473)             (473)             (473)      
Subsequent remeasurement of redeemable noncontrolling interests (292,492)             (292,492)             (80,951)   (211,541)  
Net income attributable to noncontrolling interest 668                                 668
Net income attributable to the Company (55,400)             (55,400)                 (55,400)  
Ending balance (in shares) at Sep. 30, 2024       80,101,656 0 60,245,138       81,351,656     60,245,138          
Ending balance, NCI at Sep. 30, 2024 (495,353)             $ (496,809)   $ 8     $ 6 $ (12,825) $ 0   $ (483,998) $ 1,456
Ending balance at Sep. 30, 2024 $ (496,809)