XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholders' Deficit - USD ($)
Total
PIPE Financing
Common Stock Warrants
Previously Reported
Previously Reported
Common Stock Warrants
Revision of Prior Period, Adjustment
Class A Common Stock
Class A Common Stock
Previously Reported
Class A Common Stock
Revision of Prior Period, Adjustment
Additional Paid-in-Capital
Additional Paid-in-Capital
PIPE Financing
Additional Paid-in-Capital
Previously Reported
Additional Paid-in-Capital
Revision of Prior Period, Adjustment
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss
Previously Reported
Accumulated Deficit
Accumulated Deficit
Previously Reported
Shareholder Receivable
Shareholder Receivable
Previously Reported
Balance at beginning (in shares) at Dec. 31, 2020             60,800,000 1 60,799,999                    
Balance at beginning at Dec. 31, 2020 $ 8,455,000     $ 8,455,000   $ 0 $ 6,000 $ 0 $ 6,000 $ 159,523,000   $ 159,529,000 $ (6,000) $ 38,000 $ 38,000 $ (151,112,000) $ (151,112,000)    
Shareholders' Deficit                                      
Stock based compensation 0                                    
Currency translation adjustment (61,000)                         (61,000)          
Net loss (12,351,000)                             (12,351,000)      
Balance at end (in shares) at Mar. 31, 2021             60,800,000                        
Balance at end at Mar. 31, 2021 (3,957,000)           $ 6,000     159,523,000       (23,000)   (163,463,000)      
Balance at beginning (in shares) at Dec. 31, 2020             60,800,000 1 60,799,999                    
Balance at beginning at Dec. 31, 2020 8,455,000     8,455,000   0 $ 6,000 $ 0 $ 6,000 159,523,000   159,529,000 (6,000) 38,000 38,000 (151,112,000) (151,112,000)    
Shareholders' Deficit                                      
Stock based compensation 3,853,000                 3,853,000                  
Currency translation adjustment (161,000)                         (161,000)          
Net loss (29,697,000)                             (29,697,000)      
Balance at end (in shares) at Sep. 30, 2021             60,800,000                        
Balance at end at Sep. 30, 2021 (17,550,000)           $ 6,000     163,376,000       (123,000)   (180,809,000)      
Balance at beginning (in shares) at Mar. 31, 2021             60,800,000                        
Balance at beginning at Mar. 31, 2021 (3,957,000)           $ 6,000     159,523,000       (23,000)   (163,463,000)      
Shareholders' Deficit                                      
Stock based compensation 3,771,000                 3,771,000                  
Currency translation adjustment (31,000)                         (31,000)          
Net loss (13,078,000)                             (13,078,000)      
Balance at end (in shares) at Jun. 30, 2021             60,800,000                        
Balance at end at Jun. 30, 2021 (13,295,000)           $ 6,000     163,294,000       (54,000)   (176,541,000)      
Shareholders' Deficit                                      
Stock based compensation 82,000                 82,000                  
Currency translation adjustment (69,000)                         (69,000)          
Net loss (4,268,000)                             (4,268,000)      
Balance at end (in shares) at Sep. 30, 2021             60,800,000                        
Balance at end at Sep. 30, 2021 $ (17,550,000)           $ 6,000     163,376,000       (123,000)   (180,809,000)      
Preferred Stock, beginning balance at Dec. 31, 2021     $ 0   $ 0                            
Preferred Stock, beginning balance (in shares) at Dec. 31, 2021     0   0                            
Preferred Stock, ending balance (in shares) at Mar. 31, 2022     0                                
Preferred Stock, ending balance at Mar. 31, 2022     $ 0                                
Balance at beginning (in shares) at Dec. 31, 2021 60,800,000           60,800,000 1 60,799,999                    
Balance at beginning at Dec. 31, 2021 $ (26,825,000)     (26,825,000)   0 $ 6,000 $ 0 $ 6,000 163,459,000   163,465,000 (6,000) (273,000) (273,000) (190,017,000) (190,017,000) $ 0 $ 0
Shareholders' Deficit                                      
Stock based compensation 80,000                 80,000                  
Currency translation adjustment (229,000)                         (229,000)          
Net loss (6,991,000)                             (6,991,000)      
Balance at end (in shares) at Mar. 31, 2022             60,800,000                        
Balance at end at Mar. 31, 2022 $ (33,965,000)           $ 6,000     163,539,000       (502,000)   (197,008,000)   0  
Preferred Stock, beginning balance at Dec. 31, 2021     $ 0   $ 0                            
Preferred Stock, beginning balance (in shares) at Dec. 31, 2021     0   0                            
Mezzanine Equity                                      
Issuance of redeemable series A preferred stock, net of issuance costs (in shares) 85,000                                    
Issuance of redeemable series A preferred stock, net of issuance costs     $ 79,549,000                                
Accrual of dividends and accretion of redeemable series A preferred stock     $ 57,000                                
Preferred Stock, ending balance (in shares) at Sep. 30, 2022 85,000   85,000                                
Preferred Stock, ending balance at Sep. 30, 2022 $ 79,606,000   $ 79,606,000                                
Balance at beginning (in shares) at Dec. 31, 2021 60,800,000           60,800,000 1 60,799,999                    
Balance at beginning at Dec. 31, 2021 $ (26,825,000)     $ (26,825,000)   $ 0 $ 6,000 $ 0 $ 6,000 163,459,000   $ 163,465,000 $ (6,000) (273,000) $ (273,000) (190,017,000) $ (190,017,000) 0 $ 0
Shareholders' Deficit                                      
Issuance of Class A Common Stock upon the reverse recapitalization including PIPE financing, net of transaction costs (in shares)             13,947,218                        
Issuance of Class A Common Stock upon the reverse recapitalization including PIPE financing, net of transaction costs 48,341,000           $ 1,000     48,340,000                  
Issuance of Mondee Holdings LLC Class G units upon prepayment of debt 9,750,000 $ 9,750,000                                  
Merger earn-out shares (in shares)             7,400,000                        
Settlement of related party loan (20,336,000)                                 (20,336,000)  
Common control acquisition 2,000,000                 2,000,000                  
Payment made on behalf of Mondee Holdings LLC 5,241,000                 5,241,000                  
Shares issued upon exercise of common stock warrants (in shares)             118,942                        
Shares issued upon exercise of common stock warrants 1,368,000                 1,368,000                  
Transfer of Private Warrants to Public Warrants 536,000                 536,000                  
Issuance of common stock warrants 3,891,000                                    
Accrual of dividends and accretion of redeemable series A preferred stock (57,000)                 (57,000)                  
Stock based compensation 55,397,000                 55,397,000                  
Currency translation adjustment (330,000)                         (330,000)          
Net loss $ (73,712,000)                             (73,712,000)      
Balance at end (in shares) at Sep. 30, 2022 82,266,160           82,266,160                        
Balance at end at Sep. 30, 2022 $ (9,218,000)           $ 7,000     275,443,000       (603,000)   (263,729,000)   (20,336,000)  
Preferred Stock, beginning balance at Mar. 31, 2022     $ 0                                
Preferred Stock, beginning balance (in shares) at Mar. 31, 2022     0                                
Preferred Stock, ending balance (in shares) at Jun. 30, 2022     0                                
Preferred Stock, ending balance at Jun. 30, 2022     $ 0                                
Balance at beginning (in shares) at Mar. 31, 2022             60,800,000                        
Balance at beginning at Mar. 31, 2022 (33,965,000)           $ 6,000     163,539,000       (502,000)   (197,008,000)   0  
Shareholders' Deficit                                      
Stock based compensation 81,000                 81,000                  
Currency translation adjustment 57,000                         57,000          
Net loss (2,113,000)                             (2,113,000)      
Balance at end (in shares) at Jun. 30, 2022             60,800,000                        
Balance at end at Jun. 30, 2022 $ (35,940,000)           $ 6,000     163,620,000       (445,000)   (199,121,000)   0  
Mezzanine Equity                                      
Issuance of redeemable series A preferred stock, net of issuance costs (in shares)     85,000                                
Issuance of redeemable series A preferred stock, net of issuance costs     $ 79,549,000                                
Accrual of dividends and accretion of redeemable series A preferred stock     $ 57,000                                
Preferred Stock, ending balance (in shares) at Sep. 30, 2022 85,000   85,000                                
Preferred Stock, ending balance at Sep. 30, 2022 $ 79,606,000   $ 79,606,000                                
Shareholders' Deficit                                      
Issuance of Class A Common Stock upon the reverse recapitalization including PIPE financing, net of transaction costs (in shares)             13,947,218                        
Issuance of Class A Common Stock upon the reverse recapitalization including PIPE financing, net of transaction costs 48,341,000           $ 1,000     48,340,000                  
Issuance of Mondee Holdings LLC Class G units upon prepayment of debt   $ 9,750,000                 $ 9,750,000                
Merger earn-out shares (in shares)             7,400,000                        
Settlement of related party loan (20,336,000)                                 (20,336,000)  
Common control acquisition (2,000,000)                 (2,000,000)                  
Payment made on behalf of Mondee Holdings LLC (5,241,000)                 (5,241,000)                  
Shares issued upon exercise of common stock warrants (in shares)             118,942                        
Shares issued upon exercise of common stock warrants 1,368,000                 1,368,000                  
Transfer of Private Warrants to Public Warrants 536,000                 536,000                  
Issuance of common stock warrants 3,891,000                 3,891,000                  
Accrual of dividends and accretion of redeemable series A preferred stock 57,000                 57,000                  
Stock based compensation 55,236,000                 55,236,000                  
Currency translation adjustment (158,000)                         (158,000)          
Net loss $ (64,608,000)                             (64,608,000)      
Balance at end (in shares) at Sep. 30, 2022 82,266,160           82,266,160                        
Balance at end at Sep. 30, 2022 $ (9,218,000)           $ 7,000     $ 275,443,000       $ (603,000)   $ (263,729,000)   $ (20,336,000)