XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Equity - USD ($)
Total
Class A
Class B
Class C
Class D
Common Stock
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Common Stock
Class D
Additional Paid in Capital
Accumulated Other Comprehensive Income
Accumulated Deficit
Non- controlling Interest
Beginning balance (in shares) at Dec. 31, 2022             61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 $ 338,386,000           $ 61,000 $ 1,000 $ 47,000 $ 130,000 $ 455,320,000 $ 609,000 $ (186,647,000) $ 68,865,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             790,873              
Exercise of options to purchase common stock 2,693,000           $ 1,000       2,158,000     534,000
Restricted stock units released (in shares)             1,150,785              
Shares withheld for net share settlement and other (in shares)             (661,451)              
Shares withheld for net share settlement and other (7,275,000)                   (5,832,000)     (1,443,000)
Equity-based compensation 23,301,000                   18,680,000     4,621,000
Foreign currency translation adjustment 1,374,000                     1,101,000   273,000
Unrealized gain (loss) on available-for-sale investments 41,000                     33,000   8,000
Net income (loss) (5,417,000)                       (4,384,000) (1,033,000)
Accrued tax distributions payable to Continuing Equity Owners 362,000                         362,000
Effect of ownership changes (in shares)             14,975,000 (25,000) (4,823,901) (10,126,099)        
Effect of ownership changes 0           $ 15,000   $ (5,000) $ (10,000)     7,743,000 (7,743,000)
Ending balance (in shares) at Mar. 31, 2023             77,404,097 1,414,251 42,553,686 119,957,656        
Ending balance at Mar. 31, 2023 353,465,000           $ 77,000 $ 1,000 $ 43,000 $ 120,000 470,326,000 1,742,000 (183,288,000) 64,444,000
Beginning balance (in shares) at Dec. 31, 2022             61,148,890 1,439,251 47,377,587 130,083,755        
Beginning balance at Dec. 31, 2022 338,386,000           $ 61,000 $ 1,000 $ 47,000 $ 130,000 455,320,000 609,000 (186,647,000) 68,865,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Unrealized gain (loss) on available-for-sale investments (289,000)                          
Net income (loss) (19,636,000)                          
Ending balance (in shares) at Sep. 30, 2023             88,848,638 1,402,185 39,337,746 113,173,596        
Ending balance at Sep. 30, 2023 391,435,000           $ 89,000 $ 1,000 $ 39,000 $ 113,000 516,485,000 (500,000) (190,599,000) 65,807,000
Beginning balance (in shares) at Mar. 31, 2023             77,404,097 1,414,251 42,553,686 119,957,656        
Beginning balance at Mar. 31, 2023 353,465,000           $ 77,000 $ 1,000 $ 43,000 $ 120,000 470,326,000 1,742,000 (183,288,000) 64,444,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             334,226              
Exercise of options to purchase common stock 486,000                   398,000     88,000
Restricted stock units released (in shares)             114,392              
Shares withheld for net share settlement and other (in shares)             (175,295)              
Shares withheld for net share settlement and other (1,172,000)                   (961,000)     (211,000)
ESPP shares issued (in shares)             189,390              
ESPP shares issued 2,595,000                   2,128,000     467,000
Equity-based compensation 28,722,000                   23,552,000     5,170,000
Foreign currency translation adjustment (13,000)                     (11,000)   (2,000)
Unrealized gain (loss) on available-for-sale investments (320,000)                     (262,000)   (58,000)
Net income (loss) (11,876,000)                       (10,921,000) (955,000)
Accrued tax distributions payable to Continuing Equity Owners (1,161,000)                         (1,161,000)
Effect of ownership changes (in shares)             10,012,066 (12,066) (3,215,940) (6,784,060)        
Effect of ownership changes 0           $ 10,000   $ (3,000) $ (7,000)     5,085,000 (5,085,000)
Ending balance (in shares) at Jun. 30, 2023             87,878,876 1,402,185 39,337,746 113,173,596        
Ending balance at Jun. 30, 2023 370,726,000           $ 88,000 $ 1,000 $ 39,000 $ 113,000 495,444,000 1,469,000 (189,124,000) 62,696,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             1,211,583              
Exercise of options to purchase common stock 1,286,000                   1,069,000     216,000
Restricted stock units released (in shares)             468,830              
Shares withheld for net share settlement and other (in shares)             (710,651)              
Shares withheld for net share settlement and other (6,440,000)                   (5,357,000)     (1,083,000)
Equity-based compensation 30,454,000                   25,329,000     5,125,000
Foreign currency translation adjustment (2,358,000)                     (1,961,000)   (397,000)
Unrealized gain (loss) on available-for-sale investments (10,000)                     (8,000)   (2,000)
Net income (loss) (2,343,000)                       (1,889,000) (454,000)
Accrued tax distributions payable to Continuing Equity Owners 120,000                         120,000
Effect of ownership changes 0                       414,000 (414,000)
Ending balance (in shares) at Sep. 30, 2023             88,848,638 1,402,185 39,337,746 113,173,596        
Ending balance at Sep. 30, 2023 391,435,000           $ 89,000 $ 1,000 $ 39,000 $ 113,000 516,485,000 (500,000) (190,599,000) 65,807,000
Beginning balance (in shares) at Dec. 31, 2023   127,604,185 111,191 32,684,156 82,955,977   127,604,185 111,191 32,684,156 82,955,977        
Beginning balance at Dec. 31, 2023 409,657,000           $ 128,000 $ 0 $ 33,000 $ 83,000 532,507,000 2,909,000 (181,331,000) 55,328,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             626,608              
Exercise of options to purchase common stock 104,000                   91,000     13,000
Restricted stock units released (in shares)             3,344,058              
Restricted stock units released 3,000           $ 3,000              
Shares withheld for net share settlement and other (in shares)             (1,635,604)              
Shares withheld for net share settlement and other (28,775,000)           $ (1,000)       (25,083,000)     (3,691,000)
Equity-based compensation 24,316,000                   21,197,000     3,119,000
Foreign currency translation adjustment (1,764,000)                     (1,537,000)   (227,000)
Unrealized gain (loss) on available-for-sale investments (66,000)                     (58,000)   (8,000)
Net income (loss) 2,236,000                       1,898,000 338,000
Accrued tax distributions payable to Continuing Equity Owners 505,000                         505,000
Effect of ownership changes (in shares)             16,250,000   (5,259,868) (10,990,132)        
Effect of ownership changes 0           $ 16,000   $ (5,000) $ (11,000)     9,830,000 (9,830,000)
Ending balance (in shares) at Mar. 31, 2024             146,189,247 111,191 27,424,288 71,965,845        
Ending balance at Mar. 31, 2024 406,215,000           $ 146,000 $ 0 $ 27,000 $ 72,000 528,712,000 1,314,000 (169,603,000) 45,547,000
Beginning balance (in shares) at Dec. 31, 2023   127,604,185 111,191 32,684,156 82,955,977   127,604,185 111,191 32,684,156 82,955,977        
Beginning balance at Dec. 31, 2023 409,657,000           $ 128,000 $ 0 $ 33,000 $ 83,000 532,507,000 2,909,000 (181,331,000) 55,328,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Unrealized gain (loss) on available-for-sale investments 252,000                          
Net income (loss) 7,280,000                          
Ending balance (in shares) at Sep. 30, 2024   172,013,431 0 27,424,288 47,549,757   172,013,431 0 27,424,288 47,549,757        
Ending balance at Sep. 30, 2024 453,619,000           $ 172,000 $ 0 $ 27,000 $ 48,000 564,331,000 4,626,000 (165,957,000) 50,372,000
Beginning balance (in shares) at Mar. 31, 2024             146,189,247 111,191 27,424,288 71,965,845        
Beginning balance at Mar. 31, 2024 406,215,000           $ 146,000 $ 0 $ 27,000 $ 72,000 528,712,000 1,314,000 (169,603,000) 45,547,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             836,970              
Exercise of options to purchase common stock 6,000         $ 1,000         5,000     0
Restricted stock units released (in shares)             199,874              
Shares withheld for net share settlement and other (in shares)             (638,679)              
Shares withheld for net share settlement and other (4,307,000)         $ (1,000)         (3,824,000)     (482,000)
ESPP shares issued (in shares)             173,268              
ESPP shares issued 2,795,000                   2,482,000     313,000
Equity-based compensation 25,005,000                   22,205,000     2,800,000
Foreign currency translation adjustment (483,000)                     (429,000)   (54,000)
Unrealized gain (loss) on available-for-sale investments (60,000)                     (53,000)   (7,000)
Net income (loss) 276,000                       (430,000) 706,000
Accrued tax distributions payable to Continuing Equity Owners (776,000)                         (776,000)
Effect of ownership changes (in shares)             13,661,119     (13,661,119)        
Effect of ownership changes 0           $ 14,000     $ (14,000)     (17,000) 17,000
Ending balance (in shares) at Jun. 30, 2024             160,421,799 111,191 27,424,288 58,304,726        
Ending balance at Jun. 30, 2024 428,671,000           $ 160,000 $ 0 $ 27,000 $ 58,000 549,580,000 832,000 (170,050,000) 48,064,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Exercise of options to purchase common stock (in shares)             867,954              
Exercise of options to purchase common stock 100,000           $ 1,000       89,000     11,000
Restricted stock units released (in shares)             537,259              
Restricted stock units released 1,000           $ 1,000              
Shares withheld for net share settlement and other (in shares)             (679,741)              
Shares withheld for net share settlement and other (9,581,000)           $ (1,000)       (8,513,000)     (1,068,000)
Equity-based compensation 26,085,000                   23,175,000     2,910,000
Foreign currency translation adjustment 3,892,000                     3,458,000   434,000
Unrealized gain (loss) on available-for-sale investments 378,000                     336,000   42,000
Net income (loss) 4,769,000                       3,629,000 1,140,000
Accrued tax distributions payable to Continuing Equity Owners (697,000)                         (697,000)
Effect of ownership changes (in shares)             10,866,160     (10,754,969)        
Effect of ownership changes 0           $ 11,000 $ (111,191)   $ (11,000)     464,000 (464,000)
Ending balance (in shares) at Sep. 30, 2024   172,013,431 0 27,424,288 47,549,757   172,013,431 0 27,424,288 47,549,757        
Ending balance at Sep. 30, 2024 $ 453,619,000           $ 172,000 $ 0 $ 27,000 $ 48,000 $ 564,331,000 $ 4,626,000 $ (165,957,000) $ 50,372,000