XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Statements of Stockholders’ Equity - USD ($)
$ in Thousands
Total
Total Stockholders’ Equity (Deficit) Attributable to the Company
Preferred Stock
Additional 
Paid-in 
Capital
Accumulated 
Other 
Comprehensive Income (Loss)
Accumulated Deficit
Noncontrolling Interests
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Beginning balance (in shares) at Dec. 31, 2023               1,060,833 6,667
Beginning 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)               29,077,806  
Conversion of notes payable and accrued interest into Class A Common Stock 159,906     159,903       $ 3  
Reclassification of SPA Warrants from liability to equity 160     160          
Issuance of common stock and warrants 10     10          
Settlements with issuance of Class A Common Stock (in shares)               252,768  
Settlements with issuance of Class A Common Stock 2,400     2,400          
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements (in shares)               10,455  
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements 36     36          
Reverse stock split related round up share issuances (in shares)               306,779  
Stock-based compensation 2,252     2,252          
Issuance of shares for RSU vesting net of tax withholdings (in shares)               5,088  
Issuance of shares for RSU vesting net of tax withholdings (10)     (10)          
Foreign currency translation adjustment (1,646)       (1,646)        
Net loss (234,588)         (234,588)      
Ending balance (in shares) at Sep. 30, 2024               30,713,729 6,667
Ending balance at Sep. 30, 2024 156,756     4,345,624 4,216 (4,193,087)   $ 3 $ 0
Beginning balance (in shares) at Jun. 30, 2024               11,031,625 6,667
Beginning balance at Jun. 30, 2024 148,682     4,257,356 6,726 (4,115,401)   $ 1 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Conversion of notes payable and accrued interest into Class A Common Stock (in shares)               19,107,321  
Conversion of notes payable and accrued interest into Class A Common Stock 84,081     84,079       $ 2  
Reclassification of SPA Warrants from liability to equity 160                
Issuance of common stock and warrants 10                
Settlements with issuance of Class A Common Stock (in shares)               252,768  
Settlements with issuance of Class A Common Stock 2,400                
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements (in shares)               10,455  
Purchase of Class A Common Stock under Salary Deduction and Stock Purchase Agreements 36                
Reverse stock split related round up share issuances (in shares)               306,472  
Stock-based compensation 1,593     1,593          
Issuance of shares for RSU vesting net of tax withholdings (in shares)               5,088  
Issuance of shares for RSU vesting net of tax withholdings (10)                
Foreign currency translation adjustment (2,510)       (2,510)        
Net loss (77,686)         (77,686)      
Ending balance (in shares) at Sep. 30, 2024               30,713,729 6,667
Ending balance at Sep. 30, 2024 156,756     4,345,624 4,216 (4,193,087)   $ 3 $ 0
Beginning balance (in shares) at Dec. 31, 2024     0         65,919,127 6,667
Beginning balance at Dec. 31, 2024 114,967 $ 114,967 $ 0 4,421,563 7,744 (4,314,346) $ 0 $ 6 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Conversion of notes payable and accrued interest into Class A Common Stock (in shares)     (3,983,897)         86,028,126  
Conversion of notes payable and accrued interest into Class A Common Stock 145,275 145,275   145,266       $ 9  
Reclassification of SPA warrants from liability to equity (in shares)     14,720,914            
Issuance of Common Stock and warrants 1 1   1          
Settlements with issuance of Class A Common Stock (in shares)               1,591,035  
Settlements with issuance of Class A Common Stock 2,245 2,245   2,245          
Related party debt restructuring 3,767 3,767   3,767          
Stock-based compensation 536 536   536          
Exercise of warrants (in shares)               7,516,026  
Exercise of warrants 14,090 14,090   14,089       $ 1  
Issuance of shares for RSU vesting net of tax withholdings (in shares)               251,212  
Issuance of shares for RSU vesting net of tax withholdings 74 74   74          
Foreign currency translation adjustment (1,558) (1,558)     (1,558)        
Net loss (357,141) (357,141)       (357,141)      
Noncontrolling interest 38,204           38,204    
Ending balance (in shares) at Sep. 30, 2025     10,737,017         161,305,526 6,667
Ending balance at Sep. 30, 2025 (39,540) (77,744) $ 0 4,587,541 6,186 (4,671,487) 38,204 $ 16 $ 0
Beginning balance (in shares) at Jun. 30, 2025     4,400,232         122,722,249 6,667
Beginning balance at Jun. 30, 2025 59,856 59,856 $ 0 4,501,989 7,155 (4,449,300) 0 $ 12 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Conversion of notes payable and accrued interest into Class A Common Stock (in shares)     (2,031,268)         30,945,927  
Conversion of notes payable and accrued interest into Class A Common Stock 68,285 68,285   68,282       $ 3  
Issuance of preferred stock series B to SPA noteholders (in shares)     8,368,053            
Issuance of Common Stock and warrants 1 1   1          
Related party debt restructuring (3,113) (3,113)   (3,113)          
Stock-based compensation 67 67   67          
Exercise of warrants (in shares)               7,516,026  
Exercise of warrants 14,090 14,090   14,089       $ 1  
Issuance of shares for RSU vesting net of tax withholdings (in shares)               121,324  
Foreign currency translation adjustment (969) (969)     (969)        
Net loss (222,187) (222,187)       (222,187)      
Noncontrolling interest 38,204           38,204    
Ending balance (in shares) at Sep. 30, 2025     10,737,017         161,305,526 6,667
Ending balance at Sep. 30, 2025 $ (39,540) $ (77,744) $ 0 $ 4,587,541 $ 6,186 $ (4,671,487) $ 38,204 $ 16 $ 0