XML 142 R127.htm IDEA: XBRL DOCUMENT v3.25.1
Segments - Schedule of Operating Segment Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]                          
Revenues $ 39,783 $ 33,121 $ 40,563 $ 33,988 $ 38,459 $ 42,154 $ 72,904 $ 80,613 $ 114,409 $ 114,601 $ 158,236 $ 155,164 $ 155,011
Less significant segment expenses:                          
Goodwill impairment 0 85,000 0 0 0 0 85,000 0 85,000 0 85,000 0 53,544
Equity-based compensation expense                     21,127 18,671 10,865
Net increase (decrease) in fair value of derivatives (8,081) 23,807 9,188 (17,269) 2,430 13,012 15,726 15,442 14,396 (1,827) 107,658 7,361 (21,387)
Loss on extinguishment of debt 0 0 0 0 0 0 0 0 0 0 31,272 0 0
Net loss $ (14,439) $ (127,792) $ (23,522) $ 2,882 $ (18,830) $ (31,187) $ (142,231) $ (50,017) $ (157,366) $ (47,135) (295,547) (70,657) (111,367)
Reportable Segment                          
Segment Reporting Information [Line Items]                          
Revenues                     158,236 155,164 155,011
Less significant segment expenses:                          
Adjusted cost of revenues                     105,818 109,117 108,846
Adjusted selling and marketing                     4,728 5,299 6,664
Adjusted general and administrative                     41,891 40,793 53,690
Adjusted research and development                     8,096 3,159 3,658
Goodwill impairment                     85,000 0 53,544
Equity-based compensation expense                     21,127 18,671 10,865
Net increase (decrease) in fair value of derivatives                     107,658 7,361 (21,387)
Interest income                     (2,293) (392) 0
Interest expense                     25,647 24,877 24,092
Depreciation and amortization                     11,873 7,901 7,758
Loss on extinguishment of debt                     31,272 0 0
Other segment items                     12,966 9,035 18,648
Net loss                     $ (295,547) $ (70,657) $ (111,367)