XML 22 R3.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2023
Dec. 31, 2022
Current assets:    
Cash and cash equivalents $ 47,820 $ 66,963
Accounts receivable, net 1,950 1,847
Inventories, net 21,538 26,953
Prepaid expenses and other current assets 6,864 7,998
Total current assets 78,172 103,761
Property and equipment, net 27,513 29,330
License and media rights 17,070 26,871
Operating lease right-of-use assets, net 14,601 16,519
Investment in unconsolidated entity 11,000 0
SBH purchase option and other derivative assets 2,602 3,620
Intangible assets, net 887 1,771
Other long-term assets 703 5,770
Total assets 152,548 187,642
Current liabilities:    
Accounts payable 2,860 4,018
Accrued and other current liabilities 8,682 7,344
Lease obligations – current 2,252 2,306
License and media rights payable - current 9,852 7,759
Total current liabilities 23,646 21,427
Convertible debenture 42,528 37,421
Lease obligations 15,655 17,905
License and media rights payable 11,338 20,383
Derivative and other long-term liabilities 3,823 13,001
Total liabilities 96,990 110,137
Commitments and contingencies (Note 9)
Shareholders’ equity:    
Common shares, nil par value; unlimited shares authorized; 154,332,366 and 152,135,026 shares issued and outstanding as of December 31, 2023 and 2022, respectively 1 1
Additional paid-in capital 327,280 325,431
Accumulated deficit (271,723) (247,927)
Total shareholders’ equity 55,558 77,505
Total liabilities and shareholders’ equity $ 152,548 $ 187,642