XML 14 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 24,620 $ 47,820
Accounts receivable, net 1,605 1,950
Inventories, net 19,532 21,538
Prepaid expenses and other current assets 4,236 6,864
Total current assets 49,993 78,172
Property and equipment, net 27,102 27,513
License and media rights 14,816 17,070
Operating lease right-of-use assets, net 13,275 14,601
Investment in unconsolidated entity 11,400 11,000
SBH purchase option and other derivative assets 1,328 2,602
Intangible assets, net 1,082 887
Other long-term assets 648 703
Total assets 119,644 152,548
Current liabilities:    
Accounts payable 3,357 2,860
Accrued and other current liabilities 5,601 8,682
Lease obligations – current 2,316 2,252
License and media rights payable - current 5,209 9,852
Total current liabilities 16,483 23,646
Convertible debenture 45,170 42,528
Lease obligations 13,937 15,655
License and media rights payable 11,636 11,338
Derivatives and other long-term liabilities 2,175 3,823
Total liabilities 89,401 96,990
Commitments and contingencies (Note 7)
Shareholders’ equity:    
Common shares, nil par value; unlimited shares authorized; 157,762,229 and 154,332,366 shares issued and outstanding as of September 30, 2024 and December 31, 2023 1 1
Additional paid-in capital 328,443 327,280
Accumulated deficit (298,201) (271,723)
Total shareholders’ equity 30,243 55,558
Total liabilities and shareholders’ equity $ 119,644 $ 152,548