XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Recapitalization Transaction [Member]
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class A Common Stock [Member]
Recapitalization Transaction [Member]
Common Stock [Member]
Class V Stock [Member]
Common Stock [Member]
Class V Stock [Member]
Recapitalization Transaction [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Recapitalization Transaction [Member]
Members' Deficit [Member]
Members' Deficit [Member]
Recapitalization Transaction [Member]
Accumulated Deficit [Member]
Non- Controlling Interests [Member]
Non- Controlling Interests [Member]
Recapitalization Transaction [Member]
Balance at beginning of period at Dec. 31, 2020 $ (115,847)               $ (120,179)     $ 4,332  
Contributions prior to recapitalization transaction 227               227        
Distributions prior to recapitalization transaction (530)               (530)        
Net loss (13,152) [1]               (13,152)        
Balance at end of period at Jun. 30, 2021 (129,302)               (133,634)     4,332  
Balance at beginning of period at Mar. 31, 2021 (121,764)               (126,096)     4,332  
Contributions prior to recapitalization transaction 1               1        
Distributions prior to recapitalization transaction (259)               (259)        
Net loss (7,280)               (7,280)        
Balance at end of period at Jun. 30, 2021 (129,302)               (133,634)     4,332  
Balance at beginning of period at Dec. 31, 2021 (151,408) $ 5,640,353   $ 1   $ 315   $ 48,773 (155,756) $ 184,528   4,348 $ 5,406,736
Balance at beginning of period, shares at Dec. 31, 2021       7,582,668   3,154,473,292              
Contributions prior to recapitalization transaction 15               15        
Distributions prior to recapitalization transaction (147)               (147)        
Net loss prior to recapitalization transaction (28,640)               (28,640)        
Opening net assets of Lionheart II Holdings, LLC acquired (21,786)                   $ (21,786)    
Adjustment for value of derivative on temporary equity 9,003           $ 9,003            
Conversion of Warrants 8,177   $ 1       20,462         (12,287)  
Conversion of Warrants, shares     7,202,022                    
Class A Issuances 23,164   $ 5       109,031         (85,872)  
Class A Issuances, shares     51,266,339                    
Net loss [1] (91,015)                        
Net loss subsequent to recapitalization transaction (62,376)                   (1,288) (61,088)  
Balance at end of period, shares at Jun. 30, 2022     66,051,029   3,154,473,292                
Balance at end of period at Jun. 30, 2022 5,416,354   $ 7   $ 315   187,269       (23,074) 5,251,837  
Balance at beginning of period at Mar. 31, 2022 (165,401) $ 5,640,353   $ 1   $ 315   $ 48,773 (169,749) $ 184,528   4,348 $ 5,406,736
Balance at beginning of period, shares at Mar. 31, 2022       7,582,668   3,154,473,292              
Contributions prior to recapitalization transaction 15               15        
Distributions prior to recapitalization transaction (45)               (45)        
Net loss prior to recapitalization transaction (14,749)               $ (14,749)        
Opening net assets of Lionheart II Holdings, LLC acquired (21,786)                   (21,786)    
Adjustment for value of derivative on temporary equity 9,003           9,003            
Conversion of Warrants 8,177   $ 1       20,462         (12,287)  
Conversion of Warrants, shares     7,202,022                    
Class A Issuances 23,164   $ 5       109,031         (85,872)  
Class A Issuances, shares     51,266,339                    
Net loss (77,124)                        
Net loss subsequent to recapitalization transaction (62,376)                   (1,288) (61,088)  
Balance at end of period, shares at Jun. 30, 2022     66,051,029   3,154,473,292                
Balance at end of period at Jun. 30, 2022 $ 5,416,354   $ 7   $ 315   $ 187,269       $ (23,074) $ 5,251,837  
[1] Balances include related party transactions. See Note 13, Related Party, for further details.