CONDENSED CONSOLIDATED STATEMENT OF PREFERRED UNITS AND STOCKHOLDERS' EQUITY/MEMBERS' DEFICIT (UNAUDITED) - USD ($) $ in Thousands | Series A Preferred Units | Series B Preferred Units | COMMON UNITS | INCENTIVE UNITS | COMMON STOCK | ADDITIONAL PAID-IN CAPITAL | ACCUMULATED DEFICIT | ACCUMULATED OTHER COMPREHENSIVE INCOME | Total |
Beginning balance at Feb. 03, 2022 | $ 0 | $ 0 | | | | | | | |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
Ending balance at Mar. 31, 2022 | $ 3,771 | | | | | | | | |
Ending balance (in shares) at Mar. 31, 2022 | 5,000,000,000 | | | | | | | | |
Beginning balance at Feb. 03, 2022 | | | | | | | $ 0 | | $ 0 |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Net Income (Loss) | | | | | | | (4,305) | | (4,305) |
Ending balance at Mar. 31, 2022 | | | $ 1,688 | | | | (4,305) | | (2,617) |
Ending balance (in shares) at Mar. 31, 2022 | | | 1,250,000,000 | | | | | | |
Beginning balance at Feb. 03, 2022 | $ 0 | $ 0 | | | | | | | |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
PREFERRED UNITS | | | | | | | | | |
Issuance of Series A Preferred Units initial closing, net of a net tranche option liability of $1,050 and issuance costs of $179 | $ 3,771 | | | | | | | | |
Issuance of Series A Preferred Unitsinitial closing, net of a net tranche option liability of $1,050 and issuance costs of $179 (in shares) | 5,000,000 | | | | | | | | |
Ending balance at Jun. 30, 2022 | $ 3,771 | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2022 | 5,000,000 | | | | | | | | |
Beginning balance at Feb. 03, 2022 | | | | | | | 0 | | 0 |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Issuance of Common Units in payment of option fee | | | $ 1,688 | | | | | | 1,688 |
Common stock issued in IPO, net of issuance costs of $29,666 | | | $ 1,688 | | | | | | 1,688 |
Issuance of Common Units in payment of option fee (in shares) | | | 1,250,000 | | | | | | |
Common stock issued in IPO, net of issuance costs of $29,666 (in shares) | | | 1,250,000 | | | | | | |
Ending balance at Jun. 30, 2022 | | | $ 1,688 | | | | (6,121) | | (4,433) |
Ending balance (in shares) at Jun. 30, 2022 | | | 1,250,000 | | | | | | |
Beginning balance at Feb. 03, 2022 | $ 0 | $ 0 | | | | | | | |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
Ending balance at Sep. 30, 2022 | $ 8,171 | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2022 | 10,000,000,000 | | | | | | | | |
Beginning balance at Feb. 03, 2022 | | | | | | | 0 | | 0 |
Beginning balance (in shares) at Feb. 03, 2022 | 0 | 0 | | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Net Income (Loss) | | | | | | | | | (25,778) |
Ending balance at Sep. 30, 2022 | | | $ 1,688 | | | | (25,778) | | (24,090) |
Ending balance (in shares) at Sep. 30, 2022 | | | 2,500,000,000 | | | | | | |
Beginning balance at Mar. 31, 2022 | $ 3,771 | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2022 | 5,000,000,000 | | | | | | | | |
Ending balance at Jun. 30, 2022 | $ 3,771 | | | | | | | | |
Ending balance (in shares) at Jun. 30, 2022 | 5,000,000 | | | | | | | | |
Beginning balance at Mar. 31, 2022 | | | $ 1,688 | | | | (4,305) | | (2,617) |
Beginning balance (in shares) at Mar. 31, 2022 | 5,000,000,000 | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2022 | | | 1,250,000,000 | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Net Income (Loss) | | | | | | | (1,816) | | (1,816) |
Ending balance at Jun. 30, 2022 | | | $ 1,688 | | | | (6,121) | | (4,433) |
Ending balance (in shares) at Jun. 30, 2022 | | | 1,250,000 | | | | | | |
Beginning balance (in shares) at Jun. 30, 2022 | 5,000,000 | | | | | | | | |
PREFERRED UNITS | | | | | | | | | |
Issuance of Series A Preferred Units initial closing, net of a net tranche option liability of $1,050 and issuance costs of $179 | $ 5,000,000 | | | | | | | | |
Issuance of Series A Preferred Unitsinitial closing, net of a net tranche option liability of $1,050 and issuance costs of $179 (in shares) | 5,000,000 | | | | | | | | |
Reclassification of tranche rights upon issuance of preferred units | $ (600) | | | | | | | | |
Ending balance at Sep. 30, 2022 | $ 8,171 | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2022 | 10,000,000,000 | | | | | | | | |
Beginning balance (in shares) at Jun. 30, 2022 | 5,000,000 | | | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Conversion of preferred, common, and incentive units into common stock (in shares) | | | 1,250,000,000 | | | | | | |
Net Income (Loss) | | | | | | | (19,657) | | (19,657) |
Ending balance at Sep. 30, 2022 | | | $ 1,688 | | | | (25,778) | | (24,090) |
Ending balance (in shares) at Sep. 30, 2022 | | | 2,500,000,000 | | | | | | |
Beginning balance at Dec. 31, 2022 | $ 28,971 | $ 148,496 | | | | | | | $ 177,467 |
Beginning balance (in shares) at Dec. 31, 2022 | 20,000,000 | 45,089,212 | | | | | | | 65,089,212 |
Ending balance at Mar. 31, 2023 | $ 28,971 | $ 148,496 | | | | | | | |
Ending balance (in shares) at Mar. 31, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Beginning balance at Dec. 31, 2022 | | | $ 2,251 | $ 2,142 | | | (39,785) | | $ (35,392) |
Beginning balance (in shares) at Dec. 31, 2022 | 20,000,000 | 45,089,212 | | | | | | | 65,089,212 |
Beginning balance (in shares) at Dec. 31, 2022 | | | 5,000,000 | 1,625,086 | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Equity-based compensation expense | | | | $ 1,274 | | | | | $ 1,274 |
Net Income (Loss) | | | | | | | (12,525) | | (12,525) |
Ending balance at Mar. 31, 2023 | | | $ 2,251 | $ 3,416 | | | (52,310) | | (46,643) |
Ending balance (in shares) at Mar. 31, 2023 | | | 5,000,000 | 1,625,086 | | | | | |
Beginning balance at Dec. 31, 2022 | $ 28,971 | $ 148,496 | | | | | | | $ 177,467 |
Beginning balance (in shares) at Dec. 31, 2022 | 20,000,000 | 45,089,212 | | | | | | | 65,089,212 |
Ending balance (in shares) at Sep. 30, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Beginning balance at Dec. 31, 2022 | | | $ 2,251 | $ 2,142 | | | (39,785) | | $ (35,392) |
Beginning balance (in shares) at Dec. 31, 2022 | 20,000,000 | 45,089,212 | | | | | | | 65,089,212 |
Beginning balance (in shares) at Dec. 31, 2022 | | | 5,000,000 | 1,625,086 | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Change in unrealized gains on marketable securities, net of tax | | | | | | | | | $ 135 |
Net Income (Loss) | | | | | | | | | (52,250) |
Ending balance at Sep. 30, 2023 | | | | | | $ 501,143 | (92,035) | $ 135 | 409,243 |
Ending balance (in shares) at Sep. 30, 2023 | | | | | 48,017,621,000 | | | | |
Beginning balance at Mar. 31, 2023 | $ 28,971 | $ 148,496 | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Ending balance at Jun. 30, 2023 | $ 28,971 | $ 148,496 | | | | | | | |
Ending balance (in shares) at Jun. 30, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Beginning balance at Mar. 31, 2023 | | | $ 2,251 | $ 3,416 | | | (52,310) | | (46,643) |
Beginning balance (in shares) at Mar. 31, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2023 | | | 5,000,000 | 1,625,086 | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Vesting of incentive units | | | | $ 856,457 | | | | | |
Equity-based compensation expense | | | | 1,113 | | | | | 1,113 |
Net Income (Loss) | | | | | | | (18,885) | | (18,885) |
Ending balance at Jun. 30, 2023 | | | $ 2,251 | $ 4,529 | | | (71,195) | | (64,415) |
Ending balance (in shares) at Jun. 30, 2023 | | | 5,000,000 | 2,481,543 | | | | | |
Beginning balance (in shares) at Jun. 30, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
PREFERRED UNITS | | | | | | | | | |
Conversion of preferred, common, and incentive units into common stock | $ (28,971) | $ (148,496) | | | | | | | |
Conversion of preferred, common, and incentive units into common stock (in shares) | (20,000,000,000) | (45,089,212,000) | | | | | | | |
Ending balance (in shares) at Sep. 30, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
Beginning balance (in shares) at Jun. 30, 2023 | 20,000,000 | 45,089,212 | | | | | | | |
MEMBERS' DEFICIT | | | | | | | | | |
Vesting of incentive units (in shares) | | | | 65,881,000 | | | | | |
Conversion of preferred, common, and incentive units into common stock | | | $ (2,251) | $ (4,686) | | | | | |
Conversion of preferred, common, and incentive units into common stock (in shares) | | | (5,000,000,000) | (2,547,424,000) | 27,597,438,000 | | | | |
Issuance of Common Units in payment of option fee | | | | | | 315,391 | | | 315,391 |
Common stock issued in IPO, net of issuance costs of $29,666 | | | | | | 315,391 | | | 315,391 |
Issuance of Common Units in payment of option fee (in shares) | | | | | 20,297,500,000 | | | | |
Common stock issued in IPO, net of issuance costs of $29,666 (in shares) | | | | | 20,297,500,000 | | | | |
Vesting of restricted common stock (in shares) | | | | | 122,683,000 | | | | |
Share-based compensation expense | | | | $ 157 | | 1,348 | | | 1,505 |
Change in unrealized gains on marketable securities, net of tax | | | | | | | | 135 | 135 |
Equity-based compensation expense | | | | | | 184,404 | | | 177,467 |
Net Income (Loss) | | | | | | | (20,840) | | (20,840) |
Ending balance at Sep. 30, 2023 | | | | | | $ 501,143 | $ (92,035) | $ 135 | $ 409,243 |
Ending balance (in shares) at Sep. 30, 2023 | | | | | 48,017,621,000 | | | | |