XML 76 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Restatement of Previously Issued Financial Statements - Consolidated Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Current assets:                    
Cash and cash equivalents $ 50,141 $ 65,584 $ 72,266 $ 81,412 $ 32,557 $ 32,184 $ 29,923 $ 21,827 $ 12,632  
Accounts receivable, less allowance for credit losses 38,953 32,464 33,944 36,584 21,949 29,030 36,269 32,678    
Contract assets 895 1,914 1,041 2,379 4,822 452 346 2,427    
Prepaid expenses and other current assets 3,768 4,222 4,519 4,661 4,449 4,104 5,042 8,775    
Total current assets 93,757 104,184 111,770 125,036 63,777 65,770 71,580 65,707    
Non-current assets:                    
Property and equipment, net 1,566 1,519 1,586 1,570 997 1,095 1,199 1,308    
Goodwill 119,081 118,621 118,621 119,769 48,683 48,683 48,683 48,683    
Intangible assets, net 119,119 119,257 118,197 120,444 82,040 82,823 81,948 83,816    
Right-of-use assets 9,263 9,430 9,620 9,701 4,041 4,188 4,341 4,491    
Other non-current assets 990 1,072 1,089 1,107 372 452 469 509    
Total assets 343,776 354,083 360,883 377,627 199,910 203,011 208,220 204,565    
Current liabilities:                    
Accounts payable 8,455 4,249 7,128 6,215 11,038 9,076 7,298 10,508    
Short-term debt, including current portion of long-term debt 818 0 417 826 1,229 0 522 1,296    
Accrued liabilities 19,496 26,356 20,375 21,516 16,233 15,460 15,630 18,271    
Contract liabilities 2,541 2,082 3,496 3,853 879 2,320 2,000 2,347    
Current portion of long-term lease liability 1,068 1,075 1,077 848 779 803 850 810    
Derivative liabilities 170,515 15,851 17,181 25,262 38,353 29,166 46,435 28,469    
Other current liabilities 73 1,027 3,748 4,856 602 871 1,355 2,136    
Total current liabilities 202,966 50,640 53,422 63,376 69,113 57,696 74,090 63,837    
Non-current liabilities                    
Long-term debt, net 135,404 166,362 162,863 159,473 156,155 152,870 149,655 146,540    
Long-term lease liability 9,120 9,327 9,562 11,300 4,313 4,517 4,714 4,906    
Deferred tax liabilities 0 291 291 305 328 615 615 667    
Total liabilities 347,490 226,620 226,138 234,454 229,909 215,698 229,074 215,950    
Stockholders deficit:                    
Common stock 26 25 25 25 17 17 17 16    
Additional paid-in capital 625,130 618,256 610,395 604,384 303,428 297,218 291,933 282,573    
Treasury stock (57,350) (57,350) (57,350) (57,350) (57,350) (57,350) (57,350) (57,350)    
Accumulated deficit (571,641) (433,460) (418,325) (403,886) (276,094) (252,572) (255,454) (236,624)    
Total stockholders’ equity (deficit) (3,714) 127,463 134,745 143,173 (29,999) (12,687) (20,854) (11,385) 9,755 $ 159,688
Total liabilities and stockholders’ equity (deficit) $ 343,776 354,083 360,883 377,627 199,910 203,011 208,220 204,565    
As previously reported                    
Current assets:                    
Cash and cash equivalents   65,584 72,266 81,412 32,557 32,184 29,923 21,827    
Accounts receivable, less allowance for credit losses   32,464 33,944 36,584 21,949 29,030 36,269 32,678    
Contract assets   1,914 1,041 2,379 4,822 452 346 2,427    
Prepaid expenses and other current assets   4,222 4,519 4,661 4,449 4,104 5,042 8,775    
Total current assets   104,184 111,770 125,036 63,777 65,770 71,580 65,707    
Non-current assets:                    
Property and equipment, net   1,519 1,586 1,570 997 1,095 1,199 1,308    
Goodwill   118,621 118,621 119,769 48,683 48,683 48,683 48,683    
Intangible assets, net   119,257 118,197 120,444 82,040 82,823 81,948 83,816    
Right-of-use assets   9,430 9,620 9,701 4,041 4,188 4,341 4,491    
Other non-current assets   1,072 1,089 1,107 372 452 469 509    
Total assets   354,083 360,883 377,627 199,910 203,011 208,220 204,565    
Current liabilities:                    
Accounts payable   4,249 7,128 6,215 11,038 9,076 7,298 10,508    
Short-term debt, including current portion of long-term debt   0 417 826 1,229 0 522 1,296    
Accrued liabilities   26,356 20,375 21,516 16,233 15,460 15,630 18,271    
Contract liabilities   2,082 3,496 3,853 879 2,320 2,000 2,347    
Current portion of long-term lease liability   1,075 1,077 848 779 803 850 810    
Derivative liabilities   15,796 17,074 24,956 37,862 28,467 44,126 25,469    
Other current liabilities   1,027 3,748 4,856 602 871 1,355 2,136    
Total current liabilities   50,585 53,315 63,070 68,622 56,997 71,781 60,837    
Non-current liabilities                    
Long-term debt, net   195,738 195,250 194,761 194,273 193,784 193,296 192,807    
Long-term lease liability   9,327 9,562 11,300 4,313 4,517 4,714 4,906    
Deferred tax liabilities   0 0 14 37 2 2 54    
Total liabilities   255,650 258,127 269,145 267,245 255,300 269,793 258,604    
Stockholders deficit:                    
Common stock   25 25 25 17 17 17 16    
Additional paid-in capital   618,256 610,395 604,384 303,428 297,218 291,933 282,573    
Treasury stock   (57,350) (57,350) (57,350) (57,350) (57,350) (57,350) (57,350)    
Accumulated deficit   (462,490) (450,314) (438,577) (313,430) (292,174) (296,173) (279,278)    
Total stockholders’ equity (deficit)   98,433 102,756 108,482 (67,335) (52,289) (61,573) (54,039)   $ 122,368
Total liabilities and stockholders’ equity (deficit)   354,083 360,883 377,627 199,910 203,011 208,220 204,565    
Restatement adjustment                    
Current assets:                    
Cash and cash equivalents   0 0 0 0 0 0 0    
Accounts receivable, less allowance for credit losses   0 0 0 0 0 0 0    
Contract assets   0 0 0 0 0 0 0    
Prepaid expenses and other current assets   0 0 0 0 0 0 0    
Total current assets   0 0 0 0 0 0 0    
Non-current assets:                    
Property and equipment, net   0 0 0 0 0 0 0    
Goodwill   0 0 0 0 0 0 0    
Intangible assets, net   0 0 0 0 0 0 0    
Right-of-use assets   0 0 0 0 0 0 0    
Other non-current assets   0 0 0 0 0 0 0    
Total assets   0 0 0 0 0 0 0    
Current liabilities:                    
Accounts payable   0 0 0 0 0 0 0    
Short-term debt, including current portion of long-term debt   0 0 0 0 0 0 0    
Accrued liabilities   0 0 0 0 0 0 0    
Contract liabilities   0 0 0 0 0 0 0    
Current portion of long-term lease liability   0 0 0 0 0 0 0    
Derivative liabilities   55 107 306 491 699 2,309 3,000    
Other current liabilities   0 0 0 0 0 0 0    
Total current liabilities   55 107 306 491 699 2,309 3,000    
Non-current liabilities                    
Long-term debt, net   (29,376) (32,387) (35,288) (38,118) (40,914) (43,641) (46,267)    
Long-term lease liability   0 0 0 0 0 0 0    
Deferred tax liabilities   291 291 291 291 613 613 613    
Total liabilities   (29,030) (31,989) (34,691) (37,336) (39,602) (40,719) (42,654)    
Stockholders deficit:                    
Common stock   0 0 0 0 0 0 0    
Additional paid-in capital   0 0 0 0 0 0 0    
Treasury stock   0 0 0 0 0 0 0    
Accumulated deficit   29,030 31,989 34,691 37,336 39,602 40,719 42,654 $ (47,600)  
Total stockholders’ equity (deficit)   29,030 31,989 34,691 37,336 39,602 40,719 42,654    
Total liabilities and stockholders’ equity (deficit)   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0