XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Operations and Comprehensive Loss - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenues      
Revenues $ 1,622,796 $ 1,368,225 $ 1,008,696
Operating expenses      
Subscriber related expenses 1,361,011 1,213,253 976,415
Broadcasting and transmission 57,874 68,824 73,377
Sales and marketing 202,489 207,045 183,615
Technology and development 80,009 67,675 69,264
General and administrative 75,073 64,282 81,151
Depreciation and amortization 38,548 36,496 36,731
Impairment of other assets 3,813 0 0
Total operating expenses 1,818,817 1,657,575 1,420,553
Operating loss (196,021) (289,350) (411,857)
Other income (expense)      
Interest expense (20,852) (13,712) (14,194)
Interest income 7,157 10,971 2,498
Amortization of debt premium (discount), net 1,224 (2,574) (2,476)
Gain on extinguishment of debt 29,513 1,607 0
Change in fair value of warrant liabilities 0 0 (1,701)
Other income (expense) 1,860 (923) 1,019
Total other income (expense) 18,902 (4,631) (14,854)
Loss from continuing operations before income taxes (177,119) (293,981) (426,711)
Income tax (provision) benefit (659) 879 1,666
Net loss from continuing operations (177,778) (293,102) (425,045)
Discontinued operations      
Net income (loss) from discontinued operations before income taxes 1,687 5,185 (136,874)
Income tax (provision) benefit 0 0 0
Net income (loss) from discontinued operations 1,687 5,185 (136,874)
Net loss (176,091) (287,917) (561,919)
Less: Net loss attributable to non-controlling interest 3,837 463 442
Net loss attributable to common shareholders (172,254) (287,454) (561,477)
Other comprehensive income (loss)      
Foreign currency translation adjustment (9,088) 4,822 (767)
Comprehensive loss attributable to common shareholders $ (181,342) $ (282,632) $ (562,244)
Net loss per share attributable to common shareholders      
Basic loss per share from continuing operations (in dollars per share) $ (0.54) $ (1.06) $ (2.33)
Diluted loss per share from continuing operations (in dollars per share) (0.54) (1.06) (2.33)
Basic income (loss) per share from discontinued operations (in dollars per share) 0 0.02 (0.75)
Diluted income (loss) per share from discontinued operations (in dollars per share) 0 0.02 (0.75)
Basic loss per share (in usd per share) (0.54) (1.04) (3.08)
Diluted loss per share (in usd per share) $ (0.54) $ (1.04) $ (3.08)
Weighted average shares outstanding:      
Basic (in shares) 319,653,763 276,282,572 182,472,069
Diluted (in shares) 319,653,763 276,282,572 182,472,069
Subscription      
Revenues      
Revenues $ 1,500,101 $ 1,249,579 $ 905,886
Advertising      
Revenues      
Revenues 115,200 115,370 101,739
Other      
Revenues      
Revenues $ 7,495 $ 3,276 $ 1,071