XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Changes in Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Common Class A
Common Stock
Common Class B
Additional Paid in Capital
Warrants
Accumulated Deficit
Noncontrolling Interest
Accumulated Other Comprehensive Income (Loss)
SDC Financial, LLC
SDC Financial, LLC
Additional Paid in Capital
SDC Financial, LLC
Warrants
SDC Financial, LLC
Accumulated Deficit
Members' units, beginning balance (in shares) at Dec. 31, 2018                   108,878 369  
Members' equity, beginning balance at Dec. 31, 2018                 $ (90,437) $ 57,677 $ 315 $ (148,429)
Increase (Decrease) in Members' Equity [Roll Forward]                        
Net income prior to Reorganization Transactions, Net loss $ (52,915)               (52,915)     (52,915)
Redemption of member units (in shares)                   (20,710)    
Redemption of member units                 (54,154) $ (54,154)    
Preferred Unit redemption accretion                 (36,761) (36,761)    
Equity-based compensation                 8,262 $ 8,262    
Members' units, ending balance (in shares) at Jun. 30, 2019                   88,168 369  
Members' equity, ending balance at Jun. 30, 2019                 (226,005) $ (24,976) $ 315 (201,344)
Beginning balance, temporary equity at Dec. 31, 2018                 388,634      
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Preferred Unit redemption accretion                 36,761      
Ending balance, temporary equity at Jun. 30, 2019                 425,395      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 0                      
Members' units, beginning balance (in shares) at Mar. 31, 2019                   108,878 369  
Members' equity, beginning balance at Mar. 31, 2019                 (112,802) $ 55,792 $ 315 (168,909)
Increase (Decrease) in Members' Equity [Roll Forward]                        
Net income prior to Reorganization Transactions, Net loss (32,435)               (32,435)     (32,435)
Redemption of member units (in shares)                   (20,710)    
Redemption of member units                 (54,154) $ (54,154)    
Preferred Unit redemption accretion                 (27,049) (27,049)    
Equity-based compensation                 435 $ 435    
Members' units, ending balance (in shares) at Jun. 30, 2019                   88,168 369  
Members' equity, ending balance at Jun. 30, 2019                 (226,005) $ (24,976) $ 315 $ (201,344)
Beginning balance, temporary equity at Mar. 31, 2019                 398,346      
Increase (Decrease) in Temporary Equity [Roll Forward]                        
Preferred Unit redemption accretion                 27,049      
Ending balance, temporary equity at Jun. 30, 2019                 $ 425,395      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 0                      
Net income prior to Reorganization Transactions, Net loss (202,066)         $ (56,049) $ (146,017)          
Beginning balance (in shares) at Dec. 31, 2019   103,303,674 279,474,505                  
Beginning balance at Dec. 31, 2019 458,285 $ 10 $ 28 $ 447,866 $ 0 (114,513) 125,166 $ (272)        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Issuance of Class A shares in connection with RSU vesting (in shares)   1,263,223                    
Issuance of Class A shares in connection with RSU vesting 0                      
Issuance of Class B shares in connection with warrant exercise (in shares)     1,459,386                  
Issuance of Class B shares in connection with warrant exercise 922     (15)     937          
Exchange of Class B common stock for Class A common stock (in shares)   5,557,102 (5,557,102)                  
Exchange of Class B common stock for Class A common stock 0 $ 1 $ (1) 973     (973)          
HPS Warrant issuance 17,620       17,620              
Equity-based compensation 27,217     27,217                
Equity-based payments (4,529)     (4,529)                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 1,149           835 314        
Other (674)     (674)                
Ending balance (in shares) at Jun. 30, 2020   110,123,999 275,376,789                  
Ending balance at Jun. 30, 2020 297,924 $ 11 $ 27 470,838 17,620 (170,562) (20,052) 42        
Increase (Decrease) in Members' Equity [Roll Forward]                        
Net income prior to Reorganization Transactions, Net loss (94,666)         (26,799) (67,867)          
Beginning balance (in shares) at Mar. 31, 2020   108,171,207 276,454,886                  
Beginning balance at Mar. 31, 2020 365,138 $ 11 $ 27 461,046 0 (143,763) 47,805 12        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Issuance of Class A shares in connection with RSU vesting (in shares)   742,045                    
Issuance of Class A shares in connection with RSU vesting 0                      
Issuance of Class B shares in connection with warrant exercise (in shares)     132,650                  
Issuance of Class B shares in connection with warrant exercise 0     (15)     15          
Exchange of Class B common stock for Class A common stock (in shares)   1,210,747 (1,210,747)                  
Exchange of Class B common stock for Class A common stock 0 $ 0 $ 0 82     (82)          
HPS Warrant issuance 17,620       17,620              
Equity-based compensation 10,821     10,821                
Equity-based payments (1,462)     (1,462)                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 107           77 30        
Other 366     366                
Ending balance (in shares) at Jun. 30, 2020   110,123,999 275,376,789                  
Ending balance at Jun. 30, 2020 $ 297,924 $ 11 $ 27 $ 470,838 $ 17,620 $ (170,562) $ (20,052) $ 42