XML 157 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated other comprehensive income (loss)
Non-Controlling Interest
Total
Balance at beginning of year at Dec. 31, 2021 $ 345 $ 60,628 $ (251,725) $ 12,018 $ 2,736 $ (175,998)
Balance at beginning of year (in shares) at Dec. 31, 2021 34,523,000          
Net income (loss)     (55,185)   (276) (55,461)
Issuance of common shares upon closing of de-SPAC merger transaction, net of issuance costs, net of $3,178 of taxes $ 129 1,738       1,867
Issuance of common shares upon closing of de-SPAC merger transaction, net of issuance costs, net of $3,178 of taxes (in shares) 12,868,000          
Issuance of common shares related to PIPE financing $ 206 205,694       205,900
Issuance of common shares related to PIPE financing (in shares) 20,590,000          
Issuance of common shares related to conversion of debt to equity $ 25 24,975       25,000
Issuance of common shares related to conversion of debt to equity (in shares) 2,500,000          
Issuance of common shares, net of issuance costs $ 22 23,731       23,753
Issuance of common shares, net of issuance costs (in shares) 2,220,000          
Issuance of common shares related to Public Warrant exercise $ 1 1,272       1,273
Issuance of common shares related to Public Warrant exercise (in shares) 94,000          
Issuance of common shares related to stock options exercised   375       375
Issuance of common shares related to stock options exercised (in shares) 39,000          
Issuance of common shares related to acquisition $ 19 23,416       23,435
Issuance of common shares related to acquisition (in shares) 1,853,000          
Common Equivalent Preferred Unit dividends ($0.02 per unit)     (4,380)     (4,380)
Loss on extinguishment of Common Equivalent Preferred units     (2,870)     (2,870)
Accretion of Series A Convertible Preferred Shares   (1,316)       (1,316)
Other comprehensive income (loss)       (18,121)   (18,121)
Equity-based compensation $ 3 2,628       2,631
Equity-based compensation (in shares) 333,000          
Net share settlement of equity awards   (477)       (477)
Accumulating preferred dividends     (13,882)     (13,882)
Balance at end of year at Dec. 31, 2022 $ 750 342,664 (328,042) (6,103) 2,460 11,729
Balance at end of year (in shares) at Dec. 31, 2022 75,020,000          
Net income (loss)     (34,582)   15 (34,567)
Issuance of common shares, net of issuance costs $ 119 117,648       117,767
Issuance of common shares, net of issuance costs (in shares) 11,877,000          
Issuance of common shares related to acquisitions   446       446
Issuance of common shares related to acquisitions (in shares) 40,000          
Issuance of common shares related to Public Warrant exercise $ 2 3,142       3,144
Issuance of common shares related to Public Warrant exercise (in shares) 229,000          
Issuance of common shares related to stock options exercised $ 1 847       848
Issuance of common shares related to stock options exercised (in shares) 88,000          
Issuance of common shares related to conversion of Series A Convertible Preferred Shares $ 1 881       882
Issuance of common shares related to conversion of Series A Convertible Preferred Shares (in shares) 76,000          
Issuance of common shares related to purchase of non-controlling interest $ 1 474     $ (2,475) (2,000)
Issuance of common shares related to purchase of non-controlling interest (in shares) 100,000          
Accretion of Series A Convertible Preferred Shares   (161)       (161)
Other comprehensive income (loss)       9,921   9,921
Equity-based compensation $ 6 8,702       8,708
Equity-based compensation (in shares) 621,000          
Net share settlement of equity awards   (2,977)       (2,977)
Balance at end of year at Dec. 31, 2023 $ 880 471,666 (362,624) 3,818   113,740
Balance at end of year (in shares) at Dec. 31, 2023 88,051,000          
Net income (loss)     (80,298)     (80,298)
Issuance of common shares related to "at-the-market" offering program, net of issuance costs $ 1 624       625
Issuance of common shares related to "at-the-market" offering program, net of issuance costs (in shares) 60,000          
Issuance of common shares related to stock options exercised   12       12
Issuance of common shares related to stock options exercised (in shares) 1,000          
Issuance of common shares related to warrant exchange $ 54 37,732       37,786
Issuance of common shares related to warrant exchange (in shares) 5,539,000          
Issuance of common shares related to conversion of Series A Convertible Preferred Shares   16       $ 16
Issuance of common shares related to conversion of Series A Convertible Preferred Shares (in shares) 1,000          
Issuance of common shares related to stock options exercised (in shares)           1,311
Accretion of Series A Convertible Preferred Shares   349       $ 349
Other comprehensive income (loss)       15,766   15,766
Equity-based compensation $ 7 11,601       11,608
Equity-based compensation (in shares) 569,000          
Net share settlement of equity awards   (2,122)       (2,122)
Balance at end of year at Dec. 31, 2024 $ 942 $ 519,878 $ (442,922) $ 19,584   $ 97,482
Balance at end of year (in shares) at Dec. 31, 2024 94,221,000