XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
2029 Notes Conversion Option
At-The-Market Offering
Common stock
Common stock
2029 Notes Conversion Option
Common stock
At-The-Market Offering
Additional paid in capital
Additional paid in capital
2029 Notes Conversion Option
Additional paid in capital
At-The-Market Offering
Acc. Other Comprehensive Income
Treasury stock
Accumulated deficit
Beginning balance (in shares) at Dec. 31, 2023       157,287,522                
Beginning balance at Dec. 31, 2023 $ (29,999)     $ 17     $ 303,428     $ 0 $ (57,350) $ (276,094)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (127,792)                     (127,792)
Foreign currency translation adjustments, net of tax 0                      
Equity-based compensation expense 5,157           5,157          
Exercise of stock options (in shares)       64,544                
Exercise of stock options 86           86          
Issuance of shares for equity-based compensation awards, net (in shares)       4,096,003                
Issuance of shares for equity-based compensation awards, net (2,762)           (2,762)          
Proceeds from exercise of warrants (in shares)       22,775,144                
Proceeds from exercise of warrants 90,707     $ 2     90,705          
Convertible debt conversion (in shares)       94                
Issuance of shares purchased under ESPP (in shares)       0                
Issuance of shares purchased under ESPP 0           0          
Issuance of common shares as consideration for the acquisition of Pangiam (in shares)       61,838,072                
Issuance of common shares as consideration for the acquisition of Pangiam 207,776     $ 6     207,770          
Ending balance (in shares) at Mar. 31, 2024       246,061,379                
Ending balance at Mar. 31, 2024 $ 143,173     $ 25     604,384     0 (57,350) (403,886)
Beginning balance (in shares) at Dec. 31, 2024 251,554,378     251,554,378                
Beginning balance at Dec. 31, 2024 $ (3,714)     $ 26     625,130     121 (57,350) (571,641)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (61,986)                     (61,986)
Foreign currency translation adjustments, net of tax 12                 12    
Equity-based compensation expense $ 7,400           7,400          
Exercise of stock options (in shares) 983,434     983,434                
Exercise of stock options $ 1,393           1,393          
Issuance of shares for equity-based compensation awards, net (in shares)       3,120,222                
Issuance of shares for equity-based compensation awards, net (1,316)     $ 2     (1,318)          
Proceeds from exercise of warrants (in shares)       14,800,000                
Proceeds from exercise of warrants $ 113,953     $ 1     113,952          
Issuance of shares upon conversion of 2029 Notes/from at-the-market offering (in shares)         16,658,335 1,936,000            
Issuance of shares upon conversion of 2029 Notes/from at-the-market offering   $ 135,599 $ 6,454   $ 2     $ 135,597 $ 6,454      
Ending balance (in shares) at Mar. 31, 2025 289,052,369     289,052,369                
Ending balance at Mar. 31, 2025 $ 197,795     $ 31     $ 888,608     $ 133 $ (57,350) $ (633,627)