XML 11 R2.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2022
Dec. 31, 2021
Current Assets    
Cash and cash equivalents $ 133,098 $ 80,233
Restricted cash 1,978 2,720
Accounts receivable, net 1,770 2,389
Accounts receivable, net - related parties 942 386
Prepaid subscriber travel 19,098 17,183
Prepaid expenses 11,455 11,101
Other current assets 634 762
Total current assets 168,975 114,774
Property & equipment, net 9,031 8,695
Goodwill 21,233 21,233
Right of use asset 190,223  
Other long term assets 1,178 1,068
Total assets 390,640 145,770
Current liabilities    
Accounts payable 31,504 33,140
Accrued liabilities 4,573 6,035
Deferred revenue 173,504 176,813
Debt 13,267 13,267
Lease liability 61,984  
Deferred rent   457
Total current Liabilities 284,832 229,712
Deferred revenue 16,658 14,450
Lease liability 134,794  
Deferred rent   7,468
Warrants 16,733 547
Total liabilities 453,017 252,177
Commitments and contingencies (Note 12)
Temporary equity (Note 3)    
Temporary equity   83,284
Equity    
Series C; 491 authorized, issued, and outstanding at December 31, 2021; none at March 31, 2022 (Note 3)   21,477
Additional paid-in capital 237,433  
Accumulated deficit (223,387) (211,168)
Total equity excluding noncontrolling interest 14,058 (189,691)
Noncontrolling interests (Note 16) (76,435)  
Total equity (62,377) (189,691)
Total liabilities, temporary equity, and stockholders' deficit 390,640 145,770
Series A-1    
Temporary equity (Note 3)    
Temporary equity   12,809
Series A-2    
Temporary equity (Note 3)    
Temporary equity   5,489
Series B    
Temporary equity (Note 3)    
Temporary equity   19,860
Series B-1    
Temporary equity (Note 3)    
Temporary equity   15,282
Series D    
Temporary equity (Note 3)    
Temporary equity   20,125
Series E    
Temporary equity (Note 3)    
Temporary equity   $ 9,719
Class A Common Stock    
Equity    
Common stock 5  
Class V Common Stock    
Equity    
Common stock $ 7