XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 38,510 $ 47,820
Accounts receivable, net 1,725 1,950
Inventories, net 22,487 21,538
Prepaid expenses and other current assets 5,535 6,864
Total current assets 68,257 78,172
Property and equipment, net 28,255 27,513
License and media rights 17,614 17,070
Operating lease right-of-use assets, net 14,206 14,601
Investment in unconsolidated entity 10,200 11,000
SBH purchase option and other derivative assets 1,579 2,602
Intangible assets, net 1,051 887
Other long-term assets 616 703
Total assets 141,778 152,548
Current liabilities:    
Accounts payable 3,991 2,860
Accrued and other current liabilities 8,230 8,682
Lease obligations – current 2,339 2,252
License and media rights payable - current 5,072 9,852
Total current liabilities 19,632 23,646
Convertible debenture 42,736 42,528
Lease obligations 15,063 15,655
License and media rights payable 13,899 11,338
Derivative and other long-term liabilities 3,780 3,823
Total liabilities 95,110 96,990
Commitments and contingencies (Note 7)
Shareholders’ equity:    
Common shares, nil par value; unlimited shares authorized; 157,227,855 and 154,332,366 shares issued and outstanding as of March 31, 2024 and December 31, 2023 1 1
Additional paid-in capital 328,024 327,280
Accumulated deficit (281,357) (271,723)
Total shareholders’ equity 46,668 55,558
Total liabilities and shareholders’ equity $ 141,778 $ 152,548