XML 104 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Changes in Redeemable Perpetual Preferred Stock and Stockholders’ Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Total
Series A Preferred Stock
Common Stock
Additional Paid-In Capital
Additional Paid-In Capital
Series A Preferred Stock
Accumulated Deficit
Accumulated Other Comprehensive Loss
Beginning balance (in shares) at Dec. 31, 2020 0            
Beginning balance at Dec. 31, 2020 $ 0            
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of Series A Preferred, net of fees (in shares)   350          
Issuance of Series A Preferred, net of fees   $ 229,799          
Preferred cumulative dividends plus accretion and commitment fees 8,226            
Payment of dividends (8,052)            
Preferred accretion $ 7,489            
Ending balance (in shares) at Dec. 31, 2021 350            
Ending balance at Dec. 31, 2021 $ 237,462            
Beginning balance (in shares) at Dec. 31, 2020     126,994        
Beginning balance at Dec. 31, 2020 (80,899)   $ 127 $ 140,473   $ (221,499)  
Increase (Decrease) in Permanent Equity [Roll Forward]              
Equity-based compensation (in shares)     158        
Equity-based compensation 13,562     13,562      
Issuance of stock, net (in shares)     7,875        
Issuance of stock 104,764   $ 8 104,756      
Deferred tax impact of capped call (40,514)     (40,514)      
Preferred cumulative dividends plus accretion and commitment fees (8,226)     (8,226)      
Preferred accretion (7,489)     (7,489)      
Net income (loss) (50,403)         (50,403)  
Foreign currency translation [1] 0            
Ending balance (in shares) at Dec. 31, 2021     135,027        
Ending balance at Dec. 31, 2021 $ (69,205)   $ 135 202,562   (271,902) $ 0
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of Series A Preferred, net of fees (in shares)   50          
Issuance of Series A Preferred, net of fees   $ 32,724          
Preferred cumulative dividends plus accretion and commitment fees (in shares) 19            
Preferred cumulative dividends plus accretion and commitment fees $ 48,054            
Dividends paid (in shares) (13)            
Dividends paid $ (18,670)            
Ending balance (in shares) at Dec. 31, 2022 406            
Ending balance at Dec. 31, 2022 $ 299,570            
Increase (Decrease) in Permanent Equity [Roll Forward]              
Equity-based compensation (in shares)     339        
Equity-based compensation 14,543     14,543      
Issuance of stock, net (in shares)     15,147        
Issuance of stock 216,078 $ (1,938) $ 15 216,063 $ (1,938)    
Preferred cumulative dividends plus accretion and commitment fees (48,054)     (48,054)      
Net income (loss) 4,432         4,432  
Foreign currency translation 8,425 [1]           8,425
Ending balance (in shares) at Dec. 31, 2022     150,513        
Ending balance at Dec. 31, 2022 $ 124,281   $ 150 383,176   (267,470) 8,425
Increase (Decrease) in Temporary Equity [Roll Forward]              
Preferred cumulative dividends plus accretion and commitment fees (in shares) 26            
Preferred cumulative dividends plus accretion and commitment fees $ 51,690            
Ending balance (in shares) at Dec. 31, 2023 432            
Ending balance at Dec. 31, 2023 $ 351,260            
Increase (Decrease) in Permanent Equity [Roll Forward]              
Equity-based compensation (in shares)     729        
Equity-based compensation 14,541   $ 1 14,540      
Preferred cumulative dividends plus accretion and commitment fees (53,199)     (53,199)      
Net income (loss) 137,240         137,240  
Foreign currency translation 36,385 [1]           36,385
Ending balance (in shares) at Dec. 31, 2023     151,242        
Ending balance at Dec. 31, 2023 $ 259,248   $ 151 $ 344,517   $ (130,230) $ 44,810
[1] There are no tax effects on foreign currency adjustments.