XML 47 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Restatement of Quarterly Financial Information (Unaudited)
12 Months Ended
Dec. 31, 2024
Accounting Changes and Error Corrections [Abstract]  
Restatement of Quarterly Financial Information (Unaudited) Restatement of Previously Issued Financial Statements
Description of Restatement Adjustments

In connection with the preparation of the Company’s consolidated financial statements as of and for the period ended December 31, 2024, management identified a material error in the previously reported financial statements related to its convertible notes issued in December 2021 and due in December 2026 (“2026 Notes”). The conversion option embedded within the 2026 Notes was incorrectly deemed to be eligible for a scope exception from the bifurcation requirements of ASC 815-15 and therefore requires bifurcation as a derivative (“2026 Notes Conversion Option”). The 2026 Notes include certain adjustments to the conversion rate that violate the “fixed-for-fixed” criteria described in Accounting Standards Codification (“ASC”) 815-40. As a result, the consolidated financial statements have been restated to reflect the issuance of the 2026 Notes Conversion Option at fair value as of December 7, 2021 and the subsequent remeasurement to fair value at each reporting date. Changes in the fair value of the 2026 Notes Conversion Option are recorded in the consolidated statements of operations. Bifurcation of the 2026 Notes Conversion Option from its host results in a discount to the 2026 Notes par value. The amortization of the discount to the par of the 2026 Notes is recorded in the consolidated statements of operations as non-cash interest expense using the effective interest rate method.

The following tables reflect the impact of the restatement to the specific line items presented in the Company’s previously reported consolidated financial statements as of December 31, 2023 and for the years ended December 31, 2023 and December 31, 2022. The accompanying applicable notes to consolidated financial statements have been updated to reflect the effects of the restatement.
The impact of the restatement to the consolidated statements of stockholders’ equity (deficit) includes an increase of $37.3 million in accumulated deficit as of December 31, 2023 and a $47.6 million increase to the accumulated deficit as of January 1, 2023.

The amounts in the “As previously reported” columns are amounts derived from the Company's previously filed consolidated financial statements. The amounts in the “Restatement adjustments” columns present the impact of the following adjustments:

The amortization of the discount on the 2026 Notes.
The change in the fair value of the 2026 Notes Conversion Option derivative.
The impact to income tax provision as a result of the restatement adjustments above.
The amounts in the “As restated” columns are the updated amounts including the impacts from the restatement.

December 31, 2023
Consolidated Balance Sheets
Notes
As previously reported
Restatement adjustments
As restated
Current assets:
Cash and cash equivalents
$32,557 $— $32,557 
Accounts receivable, less allowance for credit losses
21,949 — 21,949 
Contract assets
4,822 — 4,822 
Prepaid expenses and other current assets
4,449 — 4,449 
Total current assets:
63,777  63,777 
Non-current assets:
Property and equipment, net
997 — 997 
Goodwill
48,683 — 48,683 
Intangible assets, net
82,040 — 82,040 
Right-of-use assets4,041 — 4,041 
Other non-current assets
372 — 372 
Total assets
$199,910 $ $199,910 
Liabilities and stockholders’ equity (deficit)
Current liabilities:
Accounts payable
$11,038 $— $11,038 
Short-term debt, including current portion of long-term debt
1,229 — 1,229 
Accrued liabilities
16,233 — 16,233 
Contract liabilities
879 — 879 
Current portion of long-term lease liability779 — 779 
Derivative liabilities
i
37,862 491 38,353 
Other current liabilities
602 — 602 
Total current liabilities
68,622 491 69,113 
Non-current liabilities
Long-term debt, net
ii
194,273 (38,118)156,155 
Long-term lease liability4,313 — 4,313 
Deferred tax liabilities
iii
37 291 328 
Total liabilities
267,245 (37,336)229,909 
Stockholders deficit:
Common stock
17 — 17 
Additional paid-in capital
303,428 — 303,428 
Treasury stock
(57,350)— (57,350)
Accumulated deficit
iv
(313,430)37,336 (276,094)
Total stockholders’ equity (deficit)
(67,335)37,336 (29,999)
Total liabilities and stockholders’ equity (deficit)
$199,910 $ $199,910 

Description of restatement adjustments in the consolidated balance sheets:

i.The increase in derivative liabilities relates to the adjustments to record the change in the fair value of the 2026 Notes Conversion Option.
ii.The $38.1 million decrease in long-term debt, net relates to the adjustments to reflect the debt issuance discount resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021. The initial discount of $59.1 million has been reduced by cumulative amortization of the debt issuance discount of $20.9 million.
iii.The increase in deferred tax liabilities is related to the impact to income tax provision as a result of the adjustments above.
iv.The increase in accumulated deficit is related to a decrease in net loss due to the adjustments mentioned above for the year ended December 31, 2023 and an increase of $47.6 million in the beginning balance of the accumulated deficit as of January 1, 2023.
Year Ended December 31,
20232022
Consolidated Statements of Operations
Notes
As previously reported
Restatement adjustments
As restated
As previously reported
Restatement adjustments
As restated
Revenues
$155,164 $— $155,164 $155,011 $— $155,011 
Cost of revenues
114,563 — 114,563 112,018 — 112,018 
Gross margin
40,601  40,601 42,993  42,993 
Operating expenses:
Selling, general and administrative
71,057 — 71,057 84,775 — 84,775 
Research and development
5,035 — 5,035 8,393 — 8,393 
Restructuring charges822 — 822 4,203 — 4,203 
Transaction expenses
2,721 — 2,721 2,605 — 2,605 
Goodwill impairment— — — 53,544 — 53,544 
Operating loss(39,034) (39,034)(110,527) (110,527)
Interest expense
i
14,200 10,677 24,877 14,436 9,656 24,092 
Net increase (decrease) in fair value of derivatives
ii
7,424 (63)7,361 (1,591)(19,796)(21,387)
Other (income) expense(393)— (393)19 — 19 
Loss before taxes(60,265)(10,614)(70,879)(123,391)10,140 (113,251)
Income tax expense (benefit)
iii
101 (323)(222)(1,717)(167)(1,884)
Net loss$(60,366)$(10,291)$(70,657)$(121,674)$10,307 $(111,367)
Basic and diluted net loss per share
$(0.40)$(0.07)$(0.47)$(0.95)$0.08 $(0.87)

Description of restatement adjustments in the consolidated statements of operations:

i.The increases in interest expense for the years ended December 31, 2023 and December 31, 2022, respectively, relate to the amortization of the debt issuance discount on the 2026 Notes resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021.
ii.The decreases in net increase (decrease) in fair value of derivatives for the years ending December 31, 2023 and December 31, 2022, respectively, relate to the fair value remeasurement of the 2026 Notes Conversion Option.
iii.The change in income tax expense (benefit) for the years ended December 31, 2023 and December 31, 2022, respectively, are related to impact to the income tax provision as a result of the adjustments above.
Year Ended December 31,
20232022
Consolidated Statements of Cash Flows
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Cash flows from operating activities:
Net loss$(60,366)$(10,291)$(70,657)$(121,674)$10,307 $(111,367)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense
7,901 — 7,901 7,758 — 7,758 
Amortization of debt issuance costs and discount
i
2,018 10,677 12,695 2,302 9,656 11,958 
Equity-based compensation expense
18,671 — 18,671 10,865 — 10,865 
Goodwill impairment— — — 53,544 — 53,544 
Impairment of right-of-use assets— — — 901 — 901 
Non-cash lease expense597 — 597 174 — 174 
Provision for doubtful accounts
1,739 — 1,739 55 — 55 
Deferred income tax (benefit) expense
ii
88 (323)(235)(1,757)(167)(1,924)
Net increase (decrease) in fair value of derivatives
iii
7,424 (63)7,361 (1,591)(19,796)(21,387)
Loss on sale of property and equipment10 — 10 — — — 
Changes in assets and liabilities:
Decrease (increase) in accounts receivable
6,403 — 6,403 (798)— (798)
Increase in contract assets
(3,510)— (3,510)(286)— (286)
Decrease (increase) in prepaid expenses and other assets
5,899 — 5,899 (1,702)— (1,702)
(Decrease) increase in accounts payable
(4,384)— (4,384)9,942 — 9,942 
Increase (decrease) in accrued liabilities
2,637 — 2,637 (5,121)— (5,121)
Decrease in contract liabilities
(1,143)— (1,143)(3,740)— (3,740)
(Decrease) increase in other liabilities
(2,291)— (2,291)2,210 — 2,210 
Net cash used in operating activities
(18,307) (18,307)(48,918) (48,918)
Cash flows from investing activities:
Acquisition of business, net of cash acquired
— — — (4,465)— (4,465)
Purchases of property and equipment
(2)— (2)(769)— (769)
Capitalized software development costs(3,828)— (3,828)— — — 
Net cash used in investing activities
(3,830) (3,830)(5,234) (5,234)
Cash flows from financing activities:
Proceeds from issuance of Private Placement and Registered Direct Offering shares50,000 — 50,000 — — — 
Payment of Private Placement and Registered Direct Offering transaction costs(5,724)— (5,724)— — — 
Repurchase of shares as a result of forward share purchase agreements— — — (100,896)— (100,896)
Proceeds from short-term borrowings
1,229 — 1,229 2,059 — 2,059 
Repayment of short-term borrowings
(2,059)— (2,059)(4,233)— (4,233)
Issuance of common stock upon ESPP purchase1,176 — 1,176 — — — 
Payments of tax withholding from the issuance of common stock(2,560)— (2,560)(67)— (67)
Net cash provided by (used in) financing activities
42,062  42,062 (103,137) (103,137)
Net increase (decrease) in cash and cash equivalents
19,925 — 19,925 (157,289)— (157,289)
Cash and cash equivalents at the beginning of period
12,632 — 12,632 169,921 — 169,921 
Cash and cash equivalents at the end of the period
$32,557 $ $32,557 $12,632 $ $12,632 

Description of restatement adjustments in the consolidated statements of cash flows:

i.The increases in amortization of debt issuance discount for the years ended December 31, 2023 and December 31, 2022, respectively, relate to the amortization of the debt issuance discount on the 2026 Notes resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021.
ii.The change in deferred income tax (benefit) expense for the years ended December 31, 2023 and December 31, 2022, respectively, are related to impact to the income tax provision as a result of the adjustments above.
iii.The decreases in net increase (decrease) in fair value of derivatives for the years ending December 31, 2023 and December 31, 2022, respectively, relate to the fair value remeasurement of the 2026 Notes Conversion Option.
Restatement of Quarterly Financial Information (Unaudited)
As described in Note 2—Restatement of Previously Issued Financial Statements, for the period ended December 31, 2024, management identified a material error in the previously reported financial statements related to its convertible notes issued in December 2021 and due in December 2026 (“2026 Notes”). The conversion option embedded within the 2026 Notes was incorrectly deemed to be eligible for a scope exception from the bifurcation requirements of ASC 815-15 and therefore requires bifurcation as a derivative (“2026 Notes Conversion Option”). The 2026 Notes include certain adjustments to the conversion rate that violate the “fixed-for-fixed” criteria described in Accounting Standards Codification (“ASC”) 815-40. As a result, the consolidated financial statements have been restated to reflect the issuance of the 2026 Notes Conversion Option at fair value as of December 7, 2021 and the subsequent remeasurement to fair value at each reporting date. The following tables present the effect of the restatement on the Company's previously reported:
unaudited condensed consolidated balance sheets as of March 31, 2023, June 30, 2023, and September 30, 2023;
unaudited condensed consolidated balance sheets as of March 31, 2024, June 30, 2024, and September 30, 2024;
unaudited condensed consolidated statements of operations for the three months ended March 31, 2023, the three months and six months ended June 30, 2023, and the three months and nine months ended September 30, 2023;
unaudited condensed consolidated statements of operations for the three months ended March 31, 2024, the three months and six months ended June 30, 2024, and the three months and nine months ended September 30, 2024;
unaudited condensed consolidated statements of cash flows for the three months ended March 31, 2023, the six months ended June 30, 2023, and the nine months ended September 30, 2023; and
unaudited condensed consolidated statements of cash flows for the three months ended March 31, 2024, the six months ended June 30, 2024, and the nine months ended September 30, 2024.

The values as previously reported were derived from the previously filed Quarterly Reports on Form 10-Q for the periods ended March 31, 2023, June 30, 2023, September 30, 2023, March 31, 2024, June 30, 2024, and September 30, 2024. These restatements do not result in a reclassification between cash flows from operating activities, cash flows from investing activities, or cash flows from financing activities in the unaudited condensed consolidated statements of cash flows for the periods presented. The restatements only impact net loss and accumulated other comprehensive loss in the unaudited condensed consolidated statements of changes in stockholders’ equity in the periods presented.
March 31,
2023
June 30,
2023
September 30,
2023
Unaudited Condensed Consolidated Balance Sheets
Notes
As previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Assets
Current assets:
Cash and cash equivalents$21,827 $— $21,827 $29,923 $— $29,923 $32,184 $— $32,184 
Accounts receivable, net32,678 — 32,678 36,269 — 36,269 29,030 — 29,030 
Contract assets2,427 — 2,427 346 — 346 452 — 452 
Prepaid expenses and other current assets8,775 — 8,775 5,042 — 5,042 4,104 — 4,104 
Total current assets65,707  65,707 71,580  71,580 65,770  65,770 
Non-current assets:
Property and equipment, net1,308 — 1,308 1,199 — 1,199 1,095 — 1,095 
Goodwill48,683 — 48,683 48,683 — 48,683 48,683 — 48,683 
Intangible assets, net83,816 — 83,816 81,948 — 81,948 82,823 — 82,823 
Right-of-use assets4,491 — 4,491 4,341 — 4,341 4,188 — 4,188 
Deferred tax assets51 — 51 — — — — — — 
Other non-current assets509 — 509 469 — 469 452 — 452 
Total Assets$204,565 $ $204,565 $208,220 $ $208,220 $203,011 $ $203,011 
Liabilities and stockholders’ equity (deficit)
Current liabilities:
Accounts payable$10,508 $— $10,508 $7,298 $— $7,298 $9,076 $— $9,076 
Short-term debt, including current portion of long-term debt1,296 — 1,296 522 — 522 — — — 
Accrued liabilities18,271 — 18,271 15,630 — 15,630 15,460 — 15,460 
Contract liabilities2,347 — 2,347 2,000 — 2,000 2,320 — 2,320 
Current portion of long-term lease liabilities810 — 810 850 — 850 803 — 803 
Derivative liabilities
i
25,469 3,000 28,469 44,126 2,309 46,435 28,467 699 29,166 
Other current liabilities2,136 — 2,136 1,355 — 1,355 871 — 871 
Total current liabilities60,837 3,000 63,837 71,781 2,309 74,090 56,997 699 57,696 
Non-current liabilities:
Long-term debt
ii
192,807 (46,267)146,540 193,296 (43,641)149,655 193,784 (40,914)152,870 
Long-term leases4,906 — 4,906 4,714 — 4,714 4,517 — 4,517 
Deferred tax liabilities
iii
54 613 667 613 615 613 615 
Total liabilities258,604 (42,654)215,950 269,793 (40,719)229,074 255,300 (39,602)215,698 
Stockholders' equity (deficit):
Common stock16 — 16 17 — 17 17 — 17 
Additional paid in capital282,573 — 282,573 291,933 — 291,933 297,218 — 297,218 
Treasury stock(57,350)— (57,350)(57,350)— (57,350)(57,350)— (57,350)
Accumulated deficit
iv
(279,278)42,654 (236,624)(296,173)40,719 (255,454)(292,174)39,602 (252,572)
Total stockholders' equity (deficit)(54,039)42,654 (11,385)(61,573)40,719 (20,854)(52,289)39,602 (12,687)
Total liabilities and stockholders' equity (deficit)$204,565 $ $204,565 $208,220 $ $208,220 $203,011 $ $203,011 
March 31,
2024
June 30,
2024
September 30,
2024
Unaudited Condensed Consolidated Balance Sheets
Notes
As previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Assets
Current assets:
Cash and cash equivalents$81,412 $— $81,412 $72,266 $— $72,266 $65,584 $— $65,584 
Accounts receivable, net36,584 — 36,584 33,944 — 33,944 32,464 — 32,464 
Contract assets2,379 — 2,379 1,041 — 1,041 1,914 — 1,914 
Prepaid expenses and other current assets4,661 — 4,661 4,519 — 4,519 4,222 — 4,222 
Total current assets125,036  125,036 111,770  111,770 104,184  104,184 
Non-current assets:
Property and equipment, net1,570 — 1,570 1,586 — 1,586 1,519 — 1,519 
Goodwill119,769 — 119,769 118,621 — 118,621 118,621 — 118,621 
Intangible assets, net120,444 — 120,444 118,197 — 118,197 119,257 — 119,257 
Right-of-use assets9,701 — 9,701 9,620 — 9,620 9,430 — 9,430 
Other non-current assets1,107 — 1,107 1,089 — 1,089 1,072 — 1,072 
Total Assets$377,627 $ $377,627 $360,883 $ $360,883 $354,083 $ $354,083 
Liabilities and stockholders’ equity (deficit)
Current liabilities:
Accounts payable$6,215 $— $6,215 $7,128 $— $7,128 $4,249 $— $4,249 
Short-term debt, including current portion of long-term debt826 — 826 417 — 417 — — — 
Accrued liabilities21,516 — 21,516 20,375 — 20,375 26,356 — 26,356 
Contract liabilities3,853 — 3,853 3,496 — 3,496 2,082 — 2,082 
Current portion of long-term lease liabilities848 — 848 1,077 — 1,077 1,075 — 1,075 
Derivative liabilities
i
24,956 306 25,262 17,074 107 17,181 15,796 55 15,851 
Other current liabilities4,856 — 4,856 3,748 — 3,748 1,027 — 1,027 
Total current liabilities63,070 306 63,376 53,315 107 53,422 50,585 55 50,640 
Non-current liabilities:
Long-term debt
ii
194,761 (35,288)159,473 195,250 (32,387)162,863 195,738 (29,376)166,362 
Long-term leases11,300 — 11,300 9,562 — 9,562 9,327 — 9,327 
Deferred tax liabilities
iii
14 291 305 — 291 291 — 291 291 
Total liabilities269,145 (34,691)234,454 258,127 (31,989)226,138 255,650 (29,030)226,620 
Stockholders' equity (deficit):
Common stock25 — 25 25 — 25 25 — 25 
Additional paid in capital604,384 — 604,384 610,395 — 610,395 618,256 — 618,256 
Treasury stock(57,350)— (57,350)(57,350)— (57,350)(57,350)— (57,350)
Accumulated deficit
iv
(438,577)34,691 (403,886)(450,314)31,989 (418,325)(462,490)29,030 (433,460)
Accumulated other comprehensive income— — — — — — (8)— (8)
Total stockholders' equity (deficit)108,482 34,691 143,173 102,756 31,989 134,745 98,433 29,030 127,463 
Total liabilities and stockholders' equity (deficit)$377,627 $ $377,627 $360,883 $ $360,883 $354,083 $ $354,083 

Description of restatement adjustments in the unaudited condensed consolidated balance sheets:

i.The increase in derivative liabilities relates to the adjustments to record changes in fair value of the 2026 Notes Conversion Option.
ii.The decreases in long-term debt, net relates to the adjustments to reflect the debt issuance discount resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021. The initial discount of $59.1 million has been reduced by cumulative amortization of the debt issuance discount.
iii.The increase in deferred tax liabilities is related to the impact to income tax provision as a result of adjustments to restate prior annual periods.
iv.The increase in accumulated deficit is related to a decrease in net loss due to the adjustments mentioned above and an increase of $47.6 million in the beginning balance of the accumulated deficit as of January 1, 2023.
Three months ended March 31, 2023
Three months ended June 30, 2023
Three months ended September 30, 2023
Unaudited Condensed Consolidated Statements of Operations
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Revenues
$42,154 $— $42,154 $38,459 $— $38,459 $33,988 $— $33,988 
Cost of revenues
31,941 — 31,941 29,496 — 29,496 25,579 — 25,579 
Gross margin
10,213  10,213 8,963  8,963 8,409  8,409 
Operating expenses:
Selling, general and administrative
20,362 — 20,362 16,930 — 16,930 15,533 — 15,533 
Research and development
1,128 — 1,128 2,225 — 2,225 (349)— (349)
Restructuring charges755 — 755 25 — 25 — — — 
Transaction expenses
— — — — — — 1,437 — 1,437 
Goodwill impairment— — — — — — — — — 
Operating loss(12,032) (12,032)(10,217) (10,217)(8,212) (8,212)
Interest expense
i3,556 2,528 6,084 3,560 2,626 6,186 3,540 2,727 6,267 
Net increase (decrease) in fair value of derivativesii10,567 2,445 13,012 3,121 (691)2,430 (15,659)(1,610)(17,269)
Loss on extinguishment of debt— — — — — — — — — 
Other (income) expense— — — — — — (87)— (87)
Loss before taxes(26,155)(4,973)(31,128)(16,898)(1,935)(18,833)3,994 (1,117)2,877 
Income tax expense (benefit)59 — 59 (3)— (3)(5)— (5)
Net loss$(26,214)$(4,973)$(31,187)$(16,895)$(1,935)$(18,830)$3,999 $(1,117)$2,882 
Basic and diluted net loss per share
$(0.19)$(0.04)$(0.23)$(0.12)$(0.01)$(0.13)$0.03 $(0.01)$0.02 
Other comprehensive income
Foreign currency translation— — — — — — — — — 
Total other comprehensive income— — — — — — — — — 
Total comprehensive loss$(26,214)$(4,973)$(31,187)$(16,895)$(1,935)$(18,830)$3,999 $(1,117)$2,882 
Six months ended June 30, 2023
Nine months ended September 30, 2023
Three months ended December 31, 2023
Unaudited Condensed Consolidated Statements of Operations
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Revenues
$80,613 $— $80,613 $114,601 $— $114,601 $40,563 $— $40,563 
Cost of revenues
61,437 — 61,437 87,016 — 87,016 27,547 — 27,547 
Gross margin
19,176  19,176 27,585  27,585 13,016  13,016 
Operating expenses:
Selling, general and administrative
37,292 — 37,292 52,825 — 52,825 18,232 — 18,232 
Research and development
3,353 — 3,353 3,004 — 3,004 2,031 — 2,031 
Restructuring charges780 — 780 780 — 780 42 — 42 
Transaction expenses
— — — 1,437 — 1,437 1,284 — 1,284 
Goodwill impairment— — — — — — — — — 
Operating loss(22,249) (22,249)(30,461) (30,461)(8,573) (8,573)
Interest expense
i7,116 5,154 12,270 10,656 7,881 18,537 3,544 2,796 6,340 
Net increase (decrease) in fair value of derivativesii13,688 1,754 15,442 (1,971)144 (1,827)9,395 (207)9,188 
Loss on extinguishment of debt— — — — — — — — — 
Other (income) expense— — — (87)— (87)(306)— (306)
Loss before taxes(43,053)(6,908)(49,961)(39,059)(8,025)(47,084)(21,206)(2,589)(23,795)
Income tax expense (benefit)56 — 56 51 — 51 50 (323)(273)
Net loss$(43,109)$(6,908)$(50,017)$(39,110)$(8,025)$(47,135)$(21,256)$(2,266)$(23,522)
Basic and diluted net loss per share
$(0.30)$(0.05)$(0.35)$(0.27)$(0.05)$(0.32)$(0.14)$(0.01)$(0.15)
Other comprehensive income
Foreign currency translation— — — — — — — — — 
Total other comprehensive income— — — — — — — — — 
Total comprehensive loss$(43,109)$(6,908)$(50,017)$(39,110)$(8,025)$(47,135)$(21,256)$(2,266)$(23,522)
Three months ended March 31, 2024
Three months ended June 30, 2024
Unaudited Condensed Consolidated Statements of Operations
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Revenues
$33,121 $— $33,121 $39,783 $— $39,783 
Cost of revenues
26,135 — 26,135 28,720 — 28,720 
Gross margin
6,986  6,986 11,063  11,063 
Operating expenses:
Selling, general and administrative
16,948 — 16,948 23,364 — 23,364 
Research and development
1,144 — 1,144 3,565 — 3,565 
Restructuring charges860 — 860 457 — 457 
Transaction expenses
1,103 — 1,103 347 — 347 
Goodwill impairment85,000 — 85,000 — — — 
Operating loss(98,069) (98,069)(16,670) (16,670)
Interest expense
i3,555 2,830 6,385 3,551 2,901 6,452 
Net increase (decrease) in fair value of derivativesii23,992 (185)23,807 (7,882)(199)(8,081)
Loss on extinguishment of debt— — — — — — 
Other (income) expense(455)— (455)(617)— (617)
Loss before taxes(125,161)(2,645)(127,806)(11,722)(2,702)(14,424)
Income tax expense (benefit)(14)— (14)15 — 15 
Net loss$(125,147)$(2,645)$(127,792)$(11,737)$(2,702)$(14,439)
Basic and diluted net loss per share
$(0.67)$(0.01)$(0.68)$(0.05)$(0.01)$(0.06)
Other comprehensive income
Foreign currency translation— — — — — — 
Total other comprehensive income— — — — — — 
Total comprehensive loss$(125,147)$(2,645)$(127,792)$(11,737)$(2,702)$(14,439)

Six months ended June 30, 2024
Nine months ended September 30, 2024
Unaudited Condensed Consolidated Statements of Operations
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Revenues
$72,904 $— $72,904 $114,409 $— $114,409 
Cost of revenues
54,855 — 54,855 85,594 — 85,594 
Gross margin
18,049  18,049 28,815  28,815 
Operating expenses:
Selling, general and administrative
40,312 — 40,312 57,797 — 57,797 
Research and development
4,709 — 4,709 8,529 — 8,529 
Restructuring charges1,317 — 1,317 1,317 — 1,317 
Transaction expenses
1,450 — 1,450 1,450 — 1,450 
Goodwill impairment85,000 — 85,000 85,000 — 85,000 
Operating loss(114,739) (114,739)(125,278) (125,278)
Interest expense
i7,106 5,731 12,837 10,647 8,742 19,389 
Net increase (decrease) in fair value of derivativesii16,110 (384)15,726 14,832 (436)14,396 
Loss on extinguishment of debt
iii
— — — — — — 
Other (income) expense(1,072)— (1,072)(1,719)— (1,719)
Loss before taxes(136,883)(5,347)(142,230)(149,038)(8,306)(157,344)
Income tax expense (benefit)— 22 — 22 
Net loss$(136,884)$(5,347)$(142,231)$(149,060)$(8,306)$(157,366)
Basic and diluted net loss per share
$(0.63)$(0.03)$(0.66)$(0.65)$(0.04)$(0.69)
Other comprehensive income
Foreign currency translation— — — (8)— (8)
Total other comprehensive income— — — (8)— (8)
Total comprehensive loss$(136,884)$(5,347)$(142,231)$(149,068)$(8,306)$(157,374)

Description of restatement adjustments in the unaudited condensed consolidated statements of operations:
i.The increases in interest expense relate to the amortization of the debt issuance discount on the 2026 Notes resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021.
ii.The decreases in net increase (decrease) in fair value of derivatives relate to the fair value remeasurement of the 2026 Notes Conversion Option.
iii.The increase in loss on extinguishment of debt during the three months ended December 31, 2024 relates to the remaining unamortized debt issuance costs of the exchanged 2026 Notes.

Three months ended March 31, 2023
Six months ended June 30, 2023
Nine months ended September 30, 2023
Unaudited Condensed Consolidated Statements of Cash Flows
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Cash flows from operating activities:
Net loss$(26,214)$(4,973)$(31,187)$(43,109)$(6,908)$(50,017)$(39,110)$(8,025)$(47,135)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense
1,986 — 1,986 3,965 — 3,965 5,936 — 5,936 
Amortization of debt issuance costs and discount
i500 2,528 3,028 1,006 5,154 6,160 1,512 7,881 9,393 
Equity-based compensation expense
3,805 — 3,805 7,799 — 7,799 12,592 — 12,592 
Non-cash lease expense(35)— (35)297 — 297 450 — 450 
Provision for doubtful accounts
882 — 882 1,557 — 1,557 1,607 — 1,607 
Deferred income tax expense
54 — 54 53 — 53 53 — 53 
Net increase (decrease) in fair value of derivatives
ii
10,567 2,445 13,012 13,688 1,754 15,442 (1,971)144 (1,827)
Loss on sale of property and equipment— — 10 — 10 
Changes in assets and liabilities:
Increase in accounts receivable
(3,469)— (3,469)(7,735)— (7,735)(546)— (546)
(Increase) decrease in contract assets
(1,115)— (1,115)966 — 966 860 — 860 
Decrease in prepaid expenses and other assets
1,488 — 1,488 5,244 — 5,244 6,181 — 6,181 
Decrease in accounts payable
(4,914)— (4,914)(8,124)— (8,124)(6,346)— (6,346)
Increase in accrued liabilities
4,066 — 4,066 660 — 660 2,035 — 2,035 
Increase (decrease) in contract liabilities
325 — 325 (22)— (22)298 — 298 
Increase (decrease) in other liabilities
49 — 49 (1,066)— (1,066)(1,794)— (1,794)
Net cash used in operating activities
(12,017) (12,017)(24,813) (24,813)(18,233) (18,233)
Cash flows from investing activities:
Purchases of property and equipment
— — — (2)— (2)(2)— (2)
Capitalized software development costs— — — — — — (2,744)— (2,744)
Net cash used in investing activities
   (2) (2)(2,746) (2,746)
Cash flows from financing activities:
Proceeds from issuance of Private Placement and Registered Direct Offering shares25,000 — 25,000 50,000 — 50,000 50,000 — 50,000 
Payment of Private Placement and Registered Direct Offering transaction costs(3,025)— (3,025)(5,225)— (5,225)(5,724)— (5,724)
Repayment of short-term borrowings
(763)— (763)(1,537)— (1,537)(2,059)— (2,059)
Issuance of common stock upon ESPP purchase— — — — — — 531 — 531 
Payments of tax withholding from the issuance of common stock— — — (1,132)— (1,132)(2,217)— (2,217)
Net cash provided by financing activities
21,212  21,212 42,106  42,106 40,531  40,531 
Net increase in cash and cash equivalents
9,195 — 9,195 17,291 — 17,291 19,552 — 19,552 
Cash and cash equivalents at the beginning of period
12,632 — 12,632 12,632 — 12,632 12,632 — 12,632 
Cash and cash equivalents at the end of the period
$21,827 $ $21,827 $29,923 $ $29,923 $32,184 $ $32,184 
Three months ended March 31, 2024Six months ended June 30, 2024Nine months ended September 30, 2024
Unaudited Condensed Consolidated Statements of Cash Flows
NotesAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restatedAs previously reportedRestatement adjustmentsAs restated
Cash flows from operating activities:
Net loss$(125,147)$(2,645)$(127,792)$(136,884)$(5,347)$(142,231)$(149,060)$(8,306)$(157,366)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense
2,439 — 2,439 5,346 — 5,346 8,740 — 8,740 
Amortization of debt issuance costs and discount
i506 2,830 3,336 1,012 5,731 6,743 1,517 8,742 10,259 
Equity-based compensation expense
5,157 — 5,157 10,906 — 10,906 16,074 — 16,074 
Goodwill impairment85,000 — 85,000 85,000 — 85,000 85,000 — 85,000 
Non-cash lease expense94 — 94 363 — 363 553 — 553 
Provision for doubtful accounts
171 — 171 176 — 176 220 — 220 
Deferred income tax benefit
(23)— (23)(37)— (37)(37)— (37)
Net increase (decrease) in fair value of derivatives
ii
23,992 (185)23,807 16,110 (384)15,726 14,832 (436)14,396 
Changes in assets and liabilities:
Increase in accounts receivable
(8,957)— (8,957)(6,232)— (6,232)(5,396)— (5,396)
Decrease in contract assets
2,443 — 2,443 3,781 — 3,781 3,078 — 3,078 
Decrease in prepaid expenses and other assets
950 — 950 1,243 — 1,243 1,540 — 1,540 
Decrease in accounts payable
(5,960)— (5,960)(5,047)— (5,047)(8,224)— (8,224)
Increase in accrued liabilities
2,599 — 2,599 1,652 — 1,652 7,610 — 7,610 
Increase in contract liabilities
1,826 — 1,826 1,469 — 1,469 486 — 486 
Increase (decrease) in other liabilities
551 — 551 (275)— (275)(246)— (246)
Net cash used in operating activities
(14,359) (14,359)(21,417) (21,417)(23,313) (23,313)
Cash flows from investing activities:
Acquisition of business, net of cash acquired
13,935 — 13,935 13,935 — 13,935 13,935 — 13,935 
Purchases of property and equipment
(38)— (38)(167)— (167)(304)— (304)
Capitalized software development costs(1,643)— (1,643)(3,225)— (3,225)(7,396)— (7,396)
Net cash provided by investing activities
12,254  12,254 10,543  10,543 6,235  6,235 
Cash flows from financing activities:
Proceeds from issuance of shares for exercised RDO and PIPE warrants
53,809 — 53,809 53,809 — 53,809 53,809 — 53,809 
Repayment of short-term borrowings
(403)— (403)(812)— (812)(1,229)— (1,229)
Issuance of common stock upon ESPP purchase— — — 607 — 607 607 — 607 
Proceeds from exercise of options86 — 86 119 — 119 119 — 119 
Payments of tax withholding from the issuance of common stock(2,532)— (2,532)(3,140)— (3,140)(3,143)— (3,143)
Net cash provided by financing activities
50,960  50,960 50,583  50,583 50,163  50,163 
Effect of foreign currency rate changes on cash and cash equivalents
— — — — — — (58)— (58)
Net increase in cash and cash equivalents
48,855 — 48,855 39,709 — 39,709 33,027 — 33,027 
Cash and cash equivalents at the beginning of period
32,557 — 32,557 32,557 — 32,557 32,557 — 32,557 
Cash and cash equivalents at the end of the period
$81,412 $ $81,412 $72,266 $ $72,266 $65,584 $ $65,584 

Description of restatement adjustments in the unaudited condensed consolidated statements of cash flows:

i.The increases in amortization of debt issuance costs relate to the amortization of the debt issuance discount on the 2026 Notes resulting from the bifurcation of the 2026 Notes Conversion Option derivative as of December 7, 2021.
ii.The increases (decreases) in net increase (decrease) in fair value of derivatives relate to the fair value remeasurement of the 2026 Notes Conversion Option.