XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders’ Equity - USD ($)
$ in Thousands
Total
February 28, 2023
April 21, 2023
August 25, 2023
Notes Payable
Additional 
Paid-in 
Capital
Additional 
Paid-in 
Capital
February 28, 2023
Additional 
Paid-in 
Capital
April 21, 2023
Additional 
Paid-in 
Capital
August 25, 2023
Additional 
Paid-in 
Capital
Notes Payable
Accumulated 
Other 
Comprehensive Income (Loss)
Accumulated Deficit
Class A Common Stock
Common Stock
Class A Common Stock
Common Stock
Notes Payable
Class B Common Stock
Common Stock
Beginning balance (in shares) at Dec. 31, 2022                         58,682   6,667
Beginning balance at Dec. 31, 2022 $ 200,992         $ 3,724,242         $ 3,505 $ (3,526,755) $ 0   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Conversion of notes payable and accrued interest into Class A Common Stock (in shares)                           625,650  
Conversion of notes payable and accrued interest into Class A Common Stock         $ 360,668         $ 360,668          
Change in classification of warrants from Additional paid-in capital to liability pursuant to the Warrant Exchange (6,811)         (6,811)                  
Reclassification of earnout shares liability to equity due to authorized share increase   $ 5,014   $ 1,381     $ 5,014   $ 1,381            
Reclassification of stock-based awards liability to equity due to authorized share increase   $ 8,978   $ 2,043     $ 8,978   $ 2,043            
Reclassification of earnout shares from equity to liability on April 21, 2023 due to insufficient authorized shares     $ (2,112)         $ (2,112)              
Reclassification of stock-based awards from equity to liability on April 21, 2023 due to insufficient authorized shares     $ (2,979)         $ (2,979)              
Issuance of common stock (in shares)                         368,803    
Issuance of common stock 34,492         34,492                  
Reverse Stock split related round up share issuances (in shares)                         2,040    
Stock-based compensation $ 5,101         5,101                  
Exercise of warrants (in shares) 6,292                       5,326    
Exercise of warrants $ 51,276         51,276                  
Exercise of stock options (in shares)                         6    
Exercise of stock options 44         44                  
Issuance of shares for RSU vesting net of tax withholdings (in shares)                         352    
Issuance of shares for RSU vesting net of tax withholdings (464)         (464)                  
Cancellations (in shares)                         (26)    
Foreign currency translation adjustment 2,357                   2,357        
Net loss (431,744)                     (431,744)      
Ending balance (in shares) at Dec. 31, 2023                         1,060,833   6,667
Ending balance at Dec. 31, 2023 228,236         4,180,873         5,862 (3,958,499) $ 0   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Conversion of notes payable and accrued interest into Class A Common Stock (in shares)                           62,101,798  
Conversion of notes payable and accrued interest into Class A Common Stock         $ 226,341         $ 226,335     $ 6    
Reclassification of SPA Warrants from liability to equity 160         160                  
Issuance of common stock and warrants 10         10                  
Settlement of Palantir dispute with issuance of Class A Common Stock (in shares)                         1,080,294    
Settlement of Palantir dispute with issuance of Class A Common Stock $ 4,800         4,800                  
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements (in shares) 49,659                       49,659    
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements $ 102         102                  
Grow Fandor Contribution 250         250                  
Chongqing related party debt restructuring 661         661                  
Reverse Stock split related round up share issuances (in shares)                         306,779    
Stock-based compensation 8,382         8,382                  
Issuance of shares for RSU vesting net of tax withholdings (in shares)                         1,319,764    
Issuance of shares for RSU vesting net of tax withholdings (10)         (10)                  
Foreign currency translation adjustment 1,882                   1,882        
Net loss (355,847)                     (355,847)      
Ending balance (in shares) at Dec. 31, 2024                         65,919,127   6,667
Ending balance at Dec. 31, 2024 $ 114,967         $ 4,421,563         $ 7,744 $ (4,314,346) $ 6   $ 0