10-Q: Quarterly report pursuant to Section 13 or 15(d)
Published on August 10, 2018
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 10‑Q
☑QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2018
or
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to ________________
Commission File Number 001‑38066
SELECT ENERGY SERVICES, INC.
(Exact name of registrant as specified in its charter)
Delaware |
81‑4561945 |
(State of incorporation) |
(IRS Employer Identification Number) |
515 Post Oak Boulevard, Suite 200 Houston, TX |
77027 |
(Address of principal executive offices) |
(Zip Code) |
(713) 235‑9500
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b‑2 of the Exchange Act.
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☑ |
Smaller reporting company ☐ |
|
|
(Do not check if a smaller reporting company) |
Emerging growth company ☑ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐
Indicate by check mark whether the registrant is a shell company. Yes ☐ No ☑
As of August 3, 2018, the registrant had 79,337,119 shares of Class A common stock and 27,351,022 shares of Class B common stock outstanding.
SELECT ENERGY SERVICES, INC.
|
|
Page |
|
||
|
|
|
5 | ||
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
41 | |
|
|
|
57 | ||
|
|
|
58 | ||
|
|
|
|
||
|
|
|
59 | ||
|
|
|
59 | ||
|
|
|
59 | ||
|
|
|
60 | ||
|
|
|
60 | ||
|
|
|
60 | ||
|
|
|
60 |
2
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10‑Q (the “Quarterly Report”) includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements, other than statements of historical fact included in this Quarterly Report, regarding our strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects, plans and objectives of management are forward-looking statements. When used in this Quarterly Report, the words “could,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “project,” “preliminary,” “forecast,” and similar expressions or variations are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on our current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements described under the heading “Risk Factors” included in our most recent Annual Report on Form 10-K and under the heading “Part II―Item 1A. Risk Factors” in this Quarterly Report. These forward-looking statements are based on management’s current belief, based on currently available information, as to the outcome and timing of future events.
Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, those summarized below:
· |
the ultimate outcome and results of integrating our operations with the operations of Rockwater (as defined herein); |
· |
the effects of our business combination with Rockwater, including the combined company’s future financial condition, results of operations, strategy and plans; |
· |
potential adverse reactions or changes to business relationships resulting from the completion of the Rockwater Merger (as defined herein); |
· |
expected benefits from the Rockwater Merger and the ability of the combined company to realize those benefits; |
· |
the level of capital spending by oil and gas companies; |
· |
trends and volatility in oil and gas prices; |
· |
demand for our services; |
· |
regional impacts to our business such as takeaway capacity and our key infrastructure assets; |
· |
our ability to retain key management and employees; |
· |
our ability to hire and retain skilled labor; |
· |
our level of indebtedness and our ability to comply with covenants contained in our Credit Agreement (as defined herein) or future debt instruments; |
· |
our access to capital to fund expansions, acquisitions and our working capital needs and our ability to obtain debt or equity financing on satisfactory terms; |
· |
our safety performance; |
3
· |
the impact of current and future laws, rulings and governmental regulations, including those related to hydraulic fracturing, accessing water, disposing of wastewater, transferring produced water, interstate fresh water transfer, chemicals and various environmental matters; |
· |
the impacts of competition on our operations; |
· |
the degree to which customers may elect to source water services internally; |
· |
delays or restrictions in obtaining permits by us or our customers; |
· |
constraints in supply or availability of equipment used in our business; |
· |
the impacts of advancements, or changes in costs, in drilling, completions and well service technologies; |
· |
changes in global political or economic conditions, generally, and in the markets we serve; |
· |
accidents, weather, seasonality or other events affecting our business; and |
· |
the other risks identified in our most recent Annual Report on Form 10-K, and under the headings “Part I―Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Part II―Item 1A. Risk Factors” in this Quarterly Report. |
These factors are not necessarily all of the important factors that could cause actual results to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could have material adverse effects on our future results. Our future results will depend upon various other risks and uncertainties, including those described under the heading “Part I―Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K and under the heading “Part II―Item 1A. Risk Factors” in this Quarterly Report. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. We undertake no obligation to update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise. All forward-looking statements attributable to us are qualified in their entirety by this cautionary note.
4
PART I – FINANCIAL INFORMATION
SELECT ENERGY SERVICES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
|
|
June 30, 2018 |
|
December 31, 2017 |
||
|
|
(unaudited) |
|
|
||
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,301 |
|
$ |
2,774 |
Accounts receivable trade, net of allowance for doubtful accounts of $3,762 and $2,979, respectively |
|
|
425,217 |
|
|
373,633 |
Accounts receivable, related parties |
|
|
820 |
|
|
7,669 |
Inventories |
|
|
51,680 |
|
|
44,598 |
Prepaid expenses and other current assets |
|
|
29,800 |
|
|
17,842 |
Total current assets |
|
|
518,818 |
|
|
446,516 |
Property and equipment |
|
|
1,063,847 |
|
|
1,034,995 |
Accumulated depreciation |
|
|
(580,102) |
|
|
(560,886) |
Property and equipment, net |
|
|
483,745 |
|
|
474,109 |
Goodwill |
|
|
278,359 |
|
|
273,421 |
Other intangible assets, net |
|
|
148,908 |
|
|
156,066 |
Other assets |
|
|
3,912 |
|
|
6,256 |
Total assets |
|
$ |
1,433,742 |
|
$ |
1,356,368 |
Liabilities and Equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
66,756 |
|
$ |
52,579 |
Accounts payable and accrued expenses, related parties |
|
|
3,924 |
|
|
2,772 |
Accrued salaries and benefits |
|
|
14,394 |
|
|
21,324 |
Accrued insurance |
|
|
23,260 |
|
|
12,510 |
Sales tax payable |
|
|
9,870 |
|
|
12,931 |
Accrued expenses and other current liabilities |
|
|
96,409 |
|
|
81,112 |
Current portion of capital lease obligations |
|
|
1,468 |
|
|
1,965 |
Total current liabilities |
|
|
216,081 |
|
|
185,193 |
Accrued lease obligations |
|
|
19,220 |
|
|
18,979 |
Other long term liabilities |
|
|
9,629 |
|
|
13,827 |
Long-term debt |
|
|
80,000 |
|
|
75,000 |
Total liabilities |
|
|
324,930 |
|
|
292,999 |
Commitments and contingencies (Note 9) |
|
|
|
|
|
|
Class A common stock, $0.01 par value; 350,000,000 shares authorized and 77,298,660 shares issued and outstanding as of June 30, 2018; 350,000,000 shares authorized and 59,182,176 shares issued and outstanding as of December 31, 2017 |
|
|
773 |
|
|
592 |
Class A-2 common stock, $0.01 par value; 40,000,000 shares authorized, no shares issued or outstanding as of June 30, 2018; 40,000,000 shares authorized, 6,731,845 shares issued and outstanding as of December 31, 2017 |
|
|
— |
|
|
67 |
Class B common stock, $0.01 par value; 150,000,000 shares authorized and 29,383,320 shares issued and outstanding as of June 30, 2018; 150,000,000 shares authorized and 40,331,989 shares issued and outstanding as of December 31, 2017 |
|
|
294 |
|
|
404 |
Preferred stock, $0.01 par value; 50,000,000 shares authorized and no shares issued and outstanding as of June 30, 2018 and December 31, 2017 |
|
|
— |
|
|
— |
Additional paid-in capital |
|
|
790,699 |
|
|
673,141 |
Retained earnings (accumulated deficit) |
|
|
9,203 |
|
|
(17,859) |
Accumulated other comprehensive (deficit) income |
|
|
(148) |
|
|
302 |
Total stockholders’ equity |
|
|
800,821 |
|
|
656,647 |
Noncontrolling interests |
|
|
307,991 |
|
|
406,722 |
Total equity |
|
|
1,108,812 |
|
|
1,063,369 |
Total liabilities and equity |
|
$ |
1,433,742 |
|
$ |
1,356,368 |
The accompanying notes to consolidated financial statements are an integral part of these financial statements.
5
SELECT ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except share and per share data)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Water solutions and related services |
|
$ |
297,446 |
|
$ |
107,812 |
|
$ |
579,001 |
|
$ |
186,189 |
Accommodations and rentals |
|
|
15,949 |
|
|
13,327 |
|
|
30,693 |
|
|
22,842 |
Wellsite completion and construction services |
|
|
15,045 |
|
|
13,310 |
|
|
31,511 |
|
|
25,343 |
Oilfield chemical product sales |
|
|
64,807 |
|
|
— |
|
|
128,437 |
|
|
— |
Total revenue |
|
|
393,247 |
|
|
134,449 |
|
|
769,642 |
|
|
234,374 |
Costs of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Water solutions and related services |
|
|
223,758 |
|
|
78,028 |
|
|
439,183 |
|
|
138,649 |
Accommodations and rentals |
|
|
10,773 |
|
|
10,799 |
|
|
21,438 |
|
|
18,722 |
Wellsite completion and construction services |
|
|
13,043 |
|
|
10,848 |
|
|
27,433 |
|
|
21,267 |
Oilfield chemical product sales |
|
|
58,500 |
|
|
— |
|
|
115,584 |
|
|
— |
Depreciation and amortization |
|
|
30,445 |
|
|
22,520 |
|
|
61,327 |
|
|
43,724 |
Total costs of revenue |
|
|
336,519 |
|
|
122,195 |
|
|
664,965 |
|
|
222,362 |
Gross profit |
|
|
56,728 |
|
|
12,254 |
|
|
104,677 |
|
|
12,012 |
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
26,871 |
|
|
23,254 |
|
|
52,552 |
|
|
33,211 |
Depreciation and amortization |
|
|
807 |
|
|
491 |
|
|
1,348 |
|
|
937 |
Impairment of property and equipment |
|
|
2,282 |
|
|
— |
|
|
2,282 |
|
|
— |
Impairment of investment |
|
|
— |
|
|
— |
|
|
2,000 |
|
|
— |
Lease abandonment costs |
|
|
1,973 |
|
|
418 |
|
|
3,097 |
|
|
2,281 |
Total operating expenses |
|
|
31,933 |
|
|
24,163 |
|
|
61,279 |
|
|
36,429 |
Income (loss) from operations |
|
|
24,795 |
|
|
(11,909) |
|
|
43,398 |
|
|
(24,417) |
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(1,342) |
|
|
(671) |
|
|
(2,493) |
|
|
(1,401) |
Foreign currency losses, net |
|
|
(340) |
|
|
— |
|
|
(740) |
|
|
— |
Other income, net |
|
|
2,060 |
|
|
1,952 |
|
|
1,602 |
|
|
3,016 |
Income (loss) before tax expense |
|
|
25,173 |
|
|
(10,628) |
|
|
41,767 |
|
|
(22,802) |
Tax (expense) benefit |
|
|
(150) |
|
|
138 |
|
|
(612) |
|
|
32 |
Net income (loss) |
|
|
25,023 |
|
|
(10,490) |
|
|
41,155 |
|
|
(22,770) |
Less: net (income) loss attributable to noncontrolling interests |
|
|
(8,060) |
|
|
6,274 |
|
|
(14,093) |
|
|
14,382 |
Net income (loss) attributable to Select Energy Services, Inc. |
|
$ |
16,963 |
|
$ |
(4,216) |
|
$ |
27,062 |
|
$ |
(8,388) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share attributable to common stockholders (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
Class A—Basic |
|
$ |
0.24 |
|
$ |
(0.16) |
|
$ |
0.40 |
|
$ |
(0.36) |
Class A-1—Basic |
|
$ |
— |
|
$ |
(0.16) |
|
$ |
— |
|
$ |
(0.36) |
Class A-2—Basic |
|
$ |
— |
|
$ |
— |
|
$ |
0.40 |
|
$ |
— |
Class B—Basic |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share attributable to common stockholders (Note 15): |
|
|
|
|
|
|
|
|
|
|
|
|
Class A—Diluted |
|
$ |
0.24 |
|
$ |
(0.16) |
|
$ |
0.39 |
|
$ |
(0.36) |
Class A-1—Diluted |
|
$ |
— |
|
$ |
(0.16) |
|
$ |
— |
|
$ |
(0.36) |
Class A-2—Diluted |
|
$ |
— |
|
$ |
— |
|
$ |
0.39 |
|
$ |
— |
Class B—Diluted |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
The accompanying notes to consolidated financial statements are an integral part of these financial statements.
6
SELECT ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
(in thousands)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||
Net income (loss) |
|
$ |
25,023 |
|
$ |
(10,490) |
|
$ |
41,155 |
|
$ |
(22,770) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of tax of $0 |
|
|
(191) |
|
|
— |
|
|
(450) |
|
|
— |
Net change in unrealized loss |
|
|
(191) |
|
|
— |
|
|
(450) |
|
|
— |
Comprehensive income (loss) |
|
|
24,832 |
|
|
(10,490) |
|
|
40,705 |
|
|
(22,770) |
Less: comprehensive (income) loss attributable to noncontrolling interests |
|
|
(7,998) |
|
|
6,274 |
|
|
(13,939) |
|
|
14,382 |
Comprehensive income (loss) attributable to Select Energy Services, Inc. |
|
$ |
16,834 |
|
$ |
(4,216) |
|
$ |
26,766 |
|
$ |
(8,388) |
The accompanying notes to consolidated financial statements are an integral part of these financial statements.
7
SELECT ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the six months ended June 30, 2018 and 2017
(unaudited)
(in thousands, except share data)
|
|
Class A |
|
Class A-2 |
|
Class B |
|
Preferred |
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Stockholders |
|
Stockholders |
|
Stockholders |
|
Stockholders |
|
|
|
|
Retained |
|
Other |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
Class A |
|
|
|
Class A-2 |
|
|
|
Class B |
|
|
|
|
|
|
Additional |
|
Earnings |
|
Comprehensive |
|
Total |
|
|
|
|
|
|
|||||||
|
|
|
|
Common |
|
|
|
Common |
|
|
|
Common |
|
|
|
Preferred |
|
Paid-In |
|
(Accumulated |
|
Income |
|
Stockholders’ |
|
Noncontrolling |
|
|
|
|||||||||
|
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Capital |
|
Deficit) |
|
(Loss) |
|
Equity |
|
Interests |
|
Total |
||||||||||
Balance as of December 31, 2017 |
|
59,182,176 |
|
$ |
592 |
|
6,731,845 |
|
$ |
67 |
|
40,331,989 |
|
$ |
404 |
|
— |
|
$ |
— |
|
$ |
673,141 |
|
$ |
(17,859) |
|
$ |
302 |
|
$ |
656,647 |
|
$ |
406,722 |
|
$ |
1,063,369 |
Conversion of Class A-2 to Class A |
|
6,731,839 |
|
|
67 |
|
(6,731,839) |
|
|
(67) |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Conversion of Class B to Class A |
|
10,948,669 |
|
|
110 |
|
— |
|
|
— |
|
(10,948,669) |
|
|
(110) |
|
— |
|
|
— |
|
|
111,803 |
|
|
— |
|
|
— |
|
|
111,803 |
|
|
(111,803) |
|
|
— |
ESPP shares issued |
|
3,986 |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
50 |
|
|
— |
|
|
— |
|
|
50 |
|
|
4 |
|
|
54 |
Equity-based compensation |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
3,617 |
|
|
— |
|
|
— |
|
|
3,617 |
|
|
1,848 |
|
|
5,465 |
Issuance of restricted shares |
|
430,595 |
|
|
4 |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
2,261 |
|
|
— |
|
|
— |
|
|
2,265 |
|
|
(2,265) |
|
|
— |
Exercise of restricted stock units |
|
27,860 |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
104 |
|
|
— |
|
|
— |
|
|
104 |
|
|
(104) |
|
|
— |
Stock options exercised |
|
37,209 |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
376 |
|
|
— |
|
|
— |
|
|
376 |
|
|
1 |
|
|
377 |
Repurchase of common stock |
|
(45,034) |
|
|
— |
|
(6) |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(583) |
|
|
— |
|
|
— |
|
|
(583) |
|
|
(74) |
|
|
(657) |
Restricted shares forfeited |
|
(18,640) |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(70) |
|
|
— |
|
|
— |
|
|
(70) |
|
|
70 |
|
|
— |
Noncontrolling interest in subsidiary |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(280) |
|
|
(280) |
Foreign currency translation adjustment |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(450) |
|
|
(450) |
|
|
(221) |
|
|
(671) |
Net income |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
27,062 |
|
|
— |
|
|
27,062 |
|
|
14,093 |
|
|
41,155 |
Balance as of June 30, 2018 |
|
77,298,660 |
|
$ |
773 |
|
— |
|
$ |
— |
|
29,383,320 |
|
$ |
294 |
|
— |
|
$ |
— |
|
$ |
790,699 |
|
$ |
9,203 |
|
$ |
(148) |
|
$ |
800,821 |
|
$ |
307,991 |
|
$ |
1,108,812 |
|
|
Class A |
|
Class A-1 |
|
Class A-2 |
|
Class B |
|
Preferred |
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Stockholders |
|
Stockholders |
|
Stockholders |
|
Stockholders |
|
Stockholders |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
Class A |
|
|
|
Class A-1 |
|
|
|
Class A-2 |
|
|
|
Class B |
|
|
|
|
|
|
Additional |
|
|
|
|
Comprehensive |
|
Total |
|
|
|
|
|
|
|||||||
|
|
|
|
Common |
|
|
|
Common |
|
|
|
Common |
|
|
|
Common |
|
|
|
Preferred |
|
Paid-In |
|
Accumulated |
|
Income |
|
Stockholders’ |
|
Noncontrolling |
|
|
|
||||||||||
|
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Shares |
|
Stock |
|
Capital |
|
Deficit |
|
(Loss) |
|
Equity |
|
Interests |
|
Total |
|||||||||||
Balance as of December 31, 2016 |
|
3,802,972 |
|
$ |
38 |
|
16,100,000 |
|
$ |
161 |
|
— |
|
$ |
— |
|
38,462,541 |
|
$ |
385 |
|
— |
|
$ |
— |
|
$ |
113,175 |
|
$ |
(1,043) |
|
$ |
— |
|
$ |
112,716 |
|
$ |
221,992 |
|
$ |
334,708 |
Conversion of Class A-1 to Class A |
|
16,100,000 |
|
|
161 |
|
(16,100,000) |
|
|
(161) |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Issuance of shares for acquisition |
|
403,368 |
|
|
4 |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
3,301 |
|
|
— |
|
|
— |
|
|
3,305 |
|
|
4,195 |
|
|
7,500 |
Issuance of shares for initial public offering |
|
10,005,000 |
|
|
100 |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
87,276 |
|
|
— |
|
|
— |
|
|
87,376 |
|
|
41,128 |
|
|
128,504 |
Equity-based compensation |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
543 |
|
|
— |
|
|
— |
|
|
543 |
|
|
689 |
|
|
1,232 |
Noncontrolling interest in subsidiary |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |