XML 77 R62.htm IDEA: XBRL DOCUMENT v3.25.1
Restatement of Previously Issued Financial Statements - Consolidated Statements of Operations (Details) - USD ($)
$ / shares in Units, $ 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
Consolidated Statements of Operations                          
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
Cost of revenues 28,720 26,135 27,547 25,579 29,496 31,941 54,855 61,437 85,594 87,016 113,016 114,563 112,018
Gross margin 11,063 6,986 13,016 8,409 8,963 10,213 18,049 19,176 28,815 27,585 45,220 40,601 42,993
Operating expenses:                          
Selling, general and administrative 23,364 16,948 18,232 15,533 16,930 20,362 40,312 37,292 57,797 52,825 80,040 71,057 84,775
Research and development 3,565 1,144 2,031 (349) 2,225 1,128 4,709 3,353 8,529 3,004 10,863 5,035 8,393
Restructuring charges 457 860 42 0 25 755 1,317 780 1,317 780 1,287 822 4,203
Transaction expenses 347 1,103 1,284 1,437 0 0 1,450 0 1,450 1,437 1,450 2,721 2,605
Goodwill impairment 0 85,000 0 0 0 0 85,000 0 85,000 0 85,000 0 53,544
Operating loss (16,670) (98,069) (8,573) (8,212) (10,217) (12,032) (114,739) (22,249) (125,278) (30,461) (133,420) (39,034) (110,527)
Interest expense 6,452 6,385 6,340 6,267 6,186 6,084 12,837 12,270 19,389 18,537 25,647 24,877 24,092
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)
Other (income) expense (617) (455) (306) (87) 0 0 (1,072) 0 (1,719) (87) (2,194) (393) 19
Loss before taxes (14,424) (127,806) (23,795) 2,877 (18,833) (31,128) (142,230) (49,961) (157,344) (47,084) (295,803) (70,879) (113,251)
Income tax benefit 15 (14) (273) (5) (3) 59 1 56 22 51 (256) (222) (1,884)
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)
Basic net loss per share (in usd per share) $ (0.06) $ (0.68) $ (0.15) $ 0.02 $ (0.13) $ (0.23) $ (0.66) $ (0.35) $ (0.69) $ (0.32) $ (1.27) $ (0.47) $ (0.87)
Diluted net loss per share (in usd per share) $ (0.06) $ (0.68) $ (0.15) $ 0.02 $ (0.13) $ (0.23) $ (0.66) $ (0.35) $ (0.69) $ (0.32) $ (1.27) $ (0.47) $ (0.87)
As previously reported                          
Consolidated Statements of Operations                          
Revenues $ 39,783 $ 33,121 $ 40,563 $ 33,988 $ 38,459 $ 42,154 $ 72,904 $ 80,613 $ 114,409 $ 114,601   $ 155,164 $ 155,011
Cost of revenues 28,720 26,135 27,547 25,579 29,496 31,941 54,855 61,437 85,594 87,016   114,563 112,018
Gross margin 11,063 6,986 13,016 8,409 8,963 10,213 18,049 19,176 28,815 27,585   40,601 42,993
Operating expenses:                          
Selling, general and administrative 23,364 16,948 18,232 15,533 16,930 20,362 40,312 37,292 57,797 52,825   71,057 84,775
Research and development 3,565 1,144 2,031 (349) 2,225 1,128 4,709 3,353 8,529 3,004   5,035 8,393
Restructuring charges 457 860 42 0 25 755 1,317 780 1,317 780   822 4,203
Transaction expenses 347 1,103 1,284 1,437 0 0 1,450 0 1,450 1,437   2,721 2,605
Goodwill impairment 0 85,000 0 0 0 0 85,000 0 85,000 0   0 53,544
Operating loss (16,670) (98,069) (8,573) (8,212) (10,217) (12,032) (114,739) (22,249) (125,278) (30,461)   (39,034) (110,527)
Interest expense 3,551 3,555 3,544 3,540 3,560 3,556 7,106 7,116 10,647 10,656   14,200 14,436
Net increase (decrease) in fair value of derivatives (7,882) 23,992 9,395 (15,659) 3,121 10,567 16,110 13,688 14,832 (1,971)   7,424 (1,591)
Other (income) expense (617) (455) (306) (87) 0 0 (1,072) 0 (1,719) (87)   (393) 19
Loss before taxes (11,722) (125,161) (21,206) 3,994 (16,898) (26,155) (136,883) (43,053) (149,038) (39,059)   (60,265) (123,391)
Income tax benefit 15 (14) 50 (5) (3) 59 1 56 22 51   101 (1,717)
Net loss $ (11,737) $ (125,147) $ (21,256) $ 3,999 $ (16,895) $ (26,214) $ (136,884) $ (43,109) $ (149,060) $ (39,110)   $ (60,366) $ (121,674)
Basic net loss per share (in usd per share) $ (0.05) $ (0.67) $ (0.14) $ 0.03 $ (0.12) $ (0.19) $ (0.63) $ (0.30) $ (0.65) $ (0.27)   $ (0.40) $ (0.95)
Diluted net loss per share (in usd per share) $ (0.05) $ (0.67) $ (0.14) $ 0.03 $ (0.12) $ (0.19) $ (0.63) $ (0.30) $ (0.65) $ (0.27)   $ (0.40) $ (0.95)
Restatement adjustment                          
Consolidated Statements of Operations                          
Revenues $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0   $ 0 $ 0
Cost of revenues 0 0 0 0 0 0 0 0 0 0   0 0
Gross margin 0 0 0 0 0 0 0 0 0 0   0 0
Operating expenses:                          
Selling, general and administrative 0 0 0 0 0 0 0 0 0 0   0 0
Research and development 0 0 0 0 0 0 0 0 0 0   0 0
Restructuring charges 0 0 0 0 0 0 0 0 0 0   0 0
Transaction expenses 0 0 0 0 0 0 0 0 0 0   0 0
Goodwill impairment 0 0 0 0 0 0 0 0 0 0   0 0
Operating loss 0 0 0 0 0 0 0 0 0 0   0 0
Interest expense 2,901 2,830 2,796 2,727 2,626 2,528 5,731 5,154 8,742 7,881   10,677 9,656
Net increase (decrease) in fair value of derivatives (199) (185) (207) (1,610) (691) 2,445 (384) 1,754 (436) 144   (63) (19,796)
Other (income) expense 0 0 0 0 0 0 0 0 0 0   0 0
Loss before taxes (2,702) (2,645) (2,589) (1,117) (1,935) (4,973) (5,347) (6,908) (8,306) (8,025)   (10,614) 10,140
Income tax benefit 0 0 (323) 0 0 0 0 0 0 0   (323) (167)
Net loss $ (2,702) $ (2,645) $ (2,266) $ (1,117) $ (1,935) $ (4,973) $ (5,347) $ (6,908) $ (8,306) $ (8,025)   $ (10,291) $ 10,307
Basic net loss per share (in usd per share) $ (0.01) $ (0.01) $ (0.01) $ (0.01) $ (0.01) $ (0.04) $ (0.03) $ (0.05) $ (0.04) $ (0.05)   $ (0.07) $ 0.08
Diluted net loss per share (in usd per share) $ (0.01) $ (0.01) $ (0.01) $ (0.01) $ (0.01) $ (0.04) $ (0.03) $ (0.05) $ (0.04) $ (0.05)   $ (0.07) $ 0.08