XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Equity (unaudited) - USD ($)
$ in Thousands
Preferred Stock
Adjusted Balance
Preferred Stock
Common Stock
Adjustment
Common Stock
Adjusted Balance
Common Stock
AOCI
Adjusted Balance
AOCI
Additional Paid-In Capital
Adjustment
Additional Paid-In Capital
Adjusted Balance
Additional Paid-In Capital
Accumulated Deficit
Members Capital
Adjustment
Members Capital
Noncontrolling Interest
Adjusted Balance
Noncontrolling Interest
Adjustment
Adjusted Balance
Total
Beginning balance at Dec. 31, 2022 $ 24,400 $ 24,400 $ 4 $ 4   $ (2,576) $ (2,576) $ 284,569 $ 284,569     $ (327,614) $ 327,614 $ 10,446 $ 10,446 $ (43,041) $ 316,843 $ 359,884
Beginning balance (shares) at Dec. 31, 2022 24,400,000 24,400,000 44,407,831 44,407,831                            
Preferred stock repurchase and dividends   $ (24,400)               $ (50,129)         (24)     (74,553)
Preferred stock repurchase and dividends (shares)   (24,400,000)                                
Issuance of post-merger earnout shares         $ 4         34,996               35,000
Distributions to joint venture partner                             (110)     (110)
Net income (loss)                     $ (4,664)       398     (4,266)
Other comprehensive income (loss)             504               2     506
Ending balance at Mar. 31, 2023         $ 8   (2,072)     269,436 (4,664)       10,712     273,420
Ending balance (shares) at Mar. 31, 2023         44,407,831                          
Beginning balance at Dec. 31, 2022 $ 24,400 $ 24,400 $ 4 $ 4   $ (2,576) (2,576) $ 284,569 $ 284,569     $ (327,614) $ 327,614 $ 10,446 10,446 $ (43,041) $ 316,843 359,884
Beginning balance (shares) at Dec. 31, 2022 24,400,000 24,400,000 44,407,831 44,407,831                            
Net income (loss)                                   (11,376)
Ending balance at Sep. 30, 2023         $ 8   (2,551)     269,920 (13,690)       12,482     266,169
Ending balance (shares) at Sep. 30, 2023         47,856,114                          
Beginning balance at Mar. 31, 2023         $ 8   (2,072)     269,436 (4,664)       10,712     273,420
Beginning balance (shares) at Mar. 31, 2023         44,407,831                          
Issuance of post-merger earnout shares (in shares)         3,448,283                          
Net income (loss)                     (12,826)       925     (11,901)
Other comprehensive income (loss)             1,149               198     1,347
Ending balance at Jun. 30, 2023         $ 8   (923)     269,436 (17,490)       11,835     262,866
Ending balance (shares) at Jun. 30, 2023         47,856,114                          
Share based compensation                   484               484
Net income (loss)                     3,800       991     4,791
Other comprehensive income (loss)             (1,628)               (344)     (1,972)
Ending balance at Sep. 30, 2023         $ 8   (2,551)     269,920 (13,690)       12,482     266,169
Ending balance (shares) at Sep. 30, 2023         47,856,114                          
Beginning balance at Dec. 31, 2023         $ 5   (1,460)     270,330 (19,253)       10,942     260,564
Beginning balance (shares) at Dec. 31, 2023         47,891,984                          
Issuance of shares - RSUs, net of tax                   (206)               (206)
Issuance of shares - RSUs, net of tax (in shares)         133,704                          
Share based compensation                   677               677
Net income (loss)                     (406)       931     525
Other comprehensive income (loss)             (372)               (209)     (581)
Ending balance at Mar. 31, 2024         $ 5   (1,832)     270,801 (19,659)       11,664     260,979
Ending balance (shares) at Mar. 31, 2024         48,025,688                          
Beginning balance at Dec. 31, 2023         $ 5   (1,460)     270,330 (19,253)       10,942     $ 260,564
Beginning balance (shares) at Dec. 31, 2023         47,891,984                          
Issuance of post-merger earnout shares (in shares)                                   0
Net income (loss)                                   $ (102,959)
Ending balance at Sep. 30, 2024         $ 5   (2,276)     271,798 (120,463)       8,970     158,034
Ending balance (shares) at Sep. 30, 2024         48,105,512                          
Beginning balance at Mar. 31, 2024         $ 5   (1,832)     270,801 (19,659)       11,664     260,979
Beginning balance (shares) at Mar. 31, 2024         48,025,688                          
Issuance of shares - RSUs, net of tax (in shares)         79,824                          
Share based compensation                   622               622
Net income (loss)                     (46,077)       722     (45,355)
Other comprehensive income (loss)             (590)               (106)     (696)
Ending balance at Jun. 30, 2024         $ 5   (2,422)     271,423 (65,736)       12,280     215,550
Ending balance (shares) at Jun. 30, 2024         48,105,512                          
Share based compensation                   375               375
Net income (loss)                     (54,727)       (3,402)     (58,129)
Other comprehensive income (loss)             146               92     238
Ending balance at Sep. 30, 2024         $ 5   $ (2,276)     $ 271,798 $ (120,463)       $ 8,970     $ 158,034
Ending balance (shares) at Sep. 30, 2024         48,105,512