XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders'/Members' Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Class A units
Class C units
Class D units
Stockholders’ Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Retained Earnings
Non- Controlling Interests
Beginning balance (in units) at Dec. 31, 2022       111,111 2,000 600            
Beginning balance at Dec. 31, 2022 $ 164,511     $ 161,911 $ 2,000 $ 600            
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions (70,227)     $ (70,086) $ (60) $ (81)            
Ending balance (in units) at Sep. 30, 2023       111,111 2,000 600            
Ending balance at Sep. 30, 2023 187,784     $ 185,184 $ 2,000 $ 600            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income 93,500     $ 93,359 $ 60 $ 81            
Beginning balance (in units) at Jun. 30, 2023       111,111 2,000 600            
Beginning balance at Jun. 30, 2023 175,906     $ 173,306 $ 2,000 $ 600            
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions (22,055)     $ (22,008) $ (20) $ (27)            
Ending balance (in units) at Sep. 30, 2023       111,111 2,000 600            
Ending balance at Sep. 30, 2023 187,784     $ 185,184 $ 2,000 $ 600            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income 33,933     $ 33,886 $ 20 $ 27            
Beginning balance (in units) at Dec. 31, 2023       111,111 2,000 600            
Beginning balance at Dec. 31, 2023 208,903     $ 206,303 $ 2,000 $ 600            
Increase (Decrease) in Members' Equity [Roll Forward]                        
Distributions (16,259)     (16,259)                
Net loss prior to Reorganization Transactions and IPO (1,160)     $ (1,160)                
Reorganization Transactions (in shares)       (111,111)                
Reorganization Transactions       $ (188,884)                
Ending balance (in units) at Sep. 30, 2024       0 0 0            
Ending balance at Sep. 30, 2024       $ 0 $ 0 $ 0            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions (23,076)           $ (545)       $ (545) $ (22,531)
Reorganization Transactions (in shares)                 44,871,794      
Reorganization Transactions 4           4   $ 4     188,884
IPO and Related Transactions (in shares)         (2,000) (600)   8,846,154 (2,435,897)      
IPO and Related Transactions 115,723       $ (2,000) $ (600) 52,990 $ 1   $ 52,989   65,333
Increase in deferred tax asset from IPO and Related Transactions 858           858     858    
Equity-based compensation 3,163           3,163     3,163    
Net income 83,044                      
Net income subsequent to Reorganization Transactions and IPO 84,204           11,965       11,965 72,239
Ending balance (in shares) at Sep. 30, 2024   8,846,154 42,435,897         8,846,154 42,435,897      
Ending balance at Sep. 30, 2024 372,360           68,435 $ 1 $ 4 57,010 11,420 303,925
Beginning balance (in units) at Jun. 30, 2024       0 0 0            
Beginning balance at Jun. 30, 2024       $ 0 $ 0 $ 0            
Ending balance (in units) at Sep. 30, 2024       0 0 0            
Ending balance at Sep. 30, 2024       $ 0 $ 0 $ 0            
Beginning balance (in shares) at Jun. 30, 2024               8,846,154 42,435,897      
Beginning balance at Jun. 30, 2024 344,559           62,102 $ 1 $ 4 55,776 6,321 282,457
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Tax distributions (11,257)           (248)       (248) (11,009)
Equity-based compensation 1,234           1,234     1,234    
Net income 37,824           5,347       5,347 32,477
Ending balance (in shares) at Sep. 30, 2024   8,846,154 42,435,897         8,846,154 42,435,897      
Ending balance at Sep. 30, 2024 $ 372,360           $ 68,435 $ 1 $ 4 $ 57,010 $ 11,420 $ 303,925