XML 103 R8.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Changes in Members’ Equity and Mezzanine Equity - USD ($)
$ in Thousands
Total
Conversion Of Class A Ordinary Shares And Class B Ordinary Shares Into Class A Common Stock
Conversion Of Opco Class A, Class B, And Class C Voting Units Into Class V Common Stock
Issuance Of Class V Common Stock For Opco Incentive Units
Class A Voting Units
Class C Voting Units
Common Class A
Incentive Units
Member Units
Class A Voting Units
Member Units
Class B Voting Units
Member Units
Class C Voting Units
Private and public warrants
Class B Warrant
Private and public warrants
Class C Warrant
Accumulated Deficit
Accumulated Other Comprehensive Income
Common Stock
Common Class A
Common Stock
Common Class A
Conversion Of Class A Ordinary Shares And Class B Ordinary Shares Into Class A Common Stock
Common Stock
Class V Common Stock
Common Stock
Class V Common Stock
Conversion Of Opco Class A, Class B, And Class C Voting Units Into Class V Common Stock
Common Stock
Class V Common Stock
Issuance Of Class V Common Stock For Opco Incentive Units
Common Stock
Class B Ordinary Shares
Common Stock
Class B Ordinary Shares
Conversion Of Class A Ordinary Shares And Class B Ordinary Shares Into Class A Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Conversion Of Class A Ordinary Shares And Class B Ordinary Shares Into Class A Common Stock
Total Stockholders’ Equity
Total Stockholders’ Equity
Conversion Of Class A Ordinary Shares And Class B Ordinary Shares Into Class A Common Stock
Total Stockholders’ Equity
Conversion Of Opco Class A, Class B, And Class C Voting Units Into Class V Common Stock
Total Stockholders’ Equity
Issuance Of Class V Common Stock For Opco Incentive Units
Noncontrolling Interest
Noncontrolling Interest
Conversion Of Opco Class A, Class B, And Class C Voting Units Into Class V Common Stock
Noncontrolling Interest
Issuance Of Class V Common Stock For Opco Incentive Units
Beginning balance (in shares) at Dec. 31, 2019                 400,000,000 182,500,000 0 0 0                                    
Ending balance (in shares) at Dec. 31, 2020                 400,000,000 182,500,000 270,270,270 0 0                                    
Beginning balance at Dec. 31, 2019 $ 151,517               $ 1,916 $ 182,500 $ 0 $ 0 $ 0 $ (32,899) $ 0                                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                              
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs (in shares)                 0   270,270,270                                        
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs         $ 697 $ 300,000     $ 697   $ 300,000                                        
Pushdown accounting resulting from Bridge2 Solutions acquisition (Note 4) 10,104                   10,104                                        
Issuance of Class B warrant (Note 10) 5,426                                                            
Currency translation adjustment, net of tax 191                           191                                
Net loss (79,605)                                                            
Ending balance at Dec. 31, 2020 388,330               $ 2,613 $ 182,500 $ 310,104 $ 5,426 $ 0 (112,504) 191                                
Incentive units beginning balance (in shares) at Dec. 31, 2019               0                                              
Mezzanine equity beginning balance at Dec. 31, 2019 10,515             $ 10,515                                              
Increase (Decrease) in Temporary Equity [Roll Forward]                                                              
Unit-based incentive compensation (Note 11) $ 10,937             $ 10,937                                              
Incentive units ending balance (in shares) at Dec. 31, 2020 85,875,000             0                                              
Mezzanine equity ending balance at Dec. 31, 2020 $ 21,452             $ 21,452                                              
Ending balance (in shares) at Oct. 14, 2021                 400,000,000 192,453,454 270,270,270 0 0                                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                              
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs (in shares)                 0                                            
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs         $ 185       $ 185                                            
Exercise of warrants (Notes 9) (in shares)                   9,953,454                                          
Exercise of warrants (Note 9)                   $ 5,426   $ (5,426)                                      
Vesting of Class C warrant (Note 10) 969                       $ 969                                    
Currency translation adjustment, net of tax 248                           248                                
Net loss (139,219)                                                            
Ending balance at Oct. 14, 2021 250,513               $ 2,798 $ 187,926 $ 310,104 $ 0 $ 969 (251,723) 439                                
Increase (Decrease) in Temporary Equity [Roll Forward]                                                              
Unit-based incentive compensation (Note 11) 26,538             $ 26,538                                              
Incentive units ending balance (in shares) at Oct. 14, 2021               0                                              
Mezzanine equity ending balance at Oct. 14, 2021 47,990             $ 47,990                                              
Ending balance (in shares) at Oct. 15, 2021                                         5,184,300                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                              
Conversion of stock (in shares)                                           5,184,300                  
Ending balance at Oct. 15, 2021 $ (54,346)                         (54,347) 0           $ 1   $ 0   $ (54,346)       $ 0    
Increase (Decrease) in Temporary Equity [Roll Forward]                                                              
Redemption of Class A ordinary shares (Note 4) (in shares) (8,452,042)                                                            
Conversion of Class A ordinary shares and Class B ordinary shares into Class A common stock (Note 4) (in shares) (12,285,160)                                                            
Incentive units ending balance (in shares) at Oct. 15, 2021 20,737,202                                                            
Mezzanine equity ending balance at Oct. 15, 2021 $ 207,372                                                            
Beginning balance (in shares) at Oct. 14, 2021                 400,000,000 192,453,454 270,270,270 0 0                                    
Ending balance (in shares) at Dec. 31, 2021                               57,164,388   206,271,792     0                    
Beginning balance at Oct. 14, 2021 250,513               $ 2,798 $ 187,926 $ 310,104 $ 0 $ 969 (251,723) 439                                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                              
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs (in shares)                               32,500,000                              
Issuance of Class A voting units and Issuance of common stock to PIPE investors, net of issuance costs 312,000                             $ 3             311,997                
Exercise of warrants (Notes 9) (in shares)                               7,194,928                              
Exercise of warrants (Note 9) 130,908                             $ 1             130,907   130,908            
Conversion of stock (in shares)             7,194,928                   17,469,460   189,933,286 17,473,362   (5,184,300)                  
Conversion of stock   $ 122,841 $ 1,796,769 $ 107,879                         $ 2   $ 19 $ 2   $ (1)   $ 122,840   $ 122,841 $ 19 $ 2   $ 1,796,750 $ 107,877
Share-based compensation (Note 11) 1,022                                             $ 1,022              
Unit-based compensation (Note 11) 46,786                                                       46,786    
Forfeiture and cancellation of common units (Note 11) (in shares)                                   (1,134,856)                          
Forfeiture and cancellation of common units (Note 11) (4,602)                                 $ 0                     (4,602)    
Currency translation adjustment, net of tax (259)                           (55)                   (55)       (204)    
Net loss (164,827)                         (43,995)                     (43,995)       (120,832)    
Ending balance at Dec. 31, 2021 2,294,171                         (98,342) (55) $ 6   $ 21     $ 0   566,766   468,396       1,825,775    
Incentive units beginning balance (in shares) at Oct. 14, 2021               0                                              
Mezzanine equity beginning balance at Oct. 14, 2021 47,990             $ 47,990                                              
Increase (Decrease) in Temporary Equity [Roll Forward]                                                              
Redemption of Class A ordinary shares (Note 4) $ (84,530)                                                            
Redemption of Class A ordinary shares (Note 4) (in shares) (8,452,042)                                                            
Conversion of Class A ordinary shares and Class B ordinary shares into Class A common stock (Note 4) $ (122,842)                                                            
Conversion of Class A ordinary shares and Class B ordinary shares into Class A common stock (Note 4) (in shares) (12,285,160)                                                            
Beginning balance (in shares) at Oct. 15, 2021                                         5,184,300                    
Ending balance (in shares) at Dec. 31, 2021                               57,164,388   206,271,792     0                    
Beginning balance at Oct. 15, 2021 $ (54,346)                         (54,347) 0           $ 1   0   (54,346)       0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                              
Net loss (164,827)                                                            
Ending balance at Dec. 31, 2021 $ 2,294,171                         $ (98,342) $ (55) $ 6   $ 21     $ 0   $ 566,766   $ 468,396       $ 1,825,775    
Incentive units beginning balance (in shares) at Oct. 15, 2021 20,737,202                                                            
Mezzanine equity beginning balance at Oct. 15, 2021 $ 207,372