XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Conversion Of Convertible Notes
Common stock
Common stock
Conversion Of Convertible Notes
Additional paid in capital
Additional paid in capital
Conversion Of Convertible Notes
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 (142,231)               (142,231)
Foreign currency translation adjustments, net of tax 0                
Equity-based compensation expense 10,906       10,906        
Exercise of options (in shares)     87,324            
Exercise of options 119       119        
Issuance of shares for equity-based compensation awards, net (in shares)     4,311,703            
Issuance of shares for equity-based compensation awards, net (3,140)       (3,140)        
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        
Issuance of shares upon conversion or exercise (in shares)     22,775,144            
Issuance of shares upon conversion or exercise 90,707   $ 2   90,705        
Issuance of shares for exercised convertible notes (in shares)     94            
Issuance of shares purchased under ESPP (in shares)     474,325            
Issuance of shares purchased under ESPP 607       607        
Ending balance (in shares) at Jun. 30, 2024     246,774,184            
Ending balance at Jun. 30, 2024 134,745   $ 25   610,395   0 (57,350) (418,325)
Beginning balance (in shares) at Mar. 31, 2024     246,061,379            
Beginning balance at Mar. 31, 2024 143,173   $ 25   604,384   0 (57,350) (403,886)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (14,439)               (14,439)
Foreign currency translation adjustments, net of tax 0                
Equity-based compensation expense 5,749       5,749        
Exercise of options (in shares)     22,780            
Exercise of options 33       33        
Issuance of shares for equity-based compensation awards, net (in shares)     215,700            
Issuance of shares for equity-based compensation awards, net (378)       (378)        
Issuance of shares purchased under ESPP (in shares)     474,325            
Issuance of shares purchased under ESPP 607       607        
Ending balance (in shares) at Jun. 30, 2024     246,774,184            
Ending balance at Jun. 30, 2024 $ 134,745   $ 25   610,395   0 (57,350) (418,325)
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)
Ending balance (in shares) at Mar. 31, 2025     289,052,369            
Ending balance at Mar. 31, 2025 $ 197,795   $ 31   888,608   133 (57,350) (633,627)
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 (290,605)               (290,605)
Foreign currency translation adjustments, net of tax (270)           (270)    
Equity-based compensation expense $ 11,719       11,719        
Exercise of options (in shares) 1,319,949   1,125,214            
Exercise of options $ 1,633       1,633        
Issuance of shares for paid-in-kind interest on 2029 Notes (in shares)     1,084,119            
Issuance of shares for paid-in-kind interest on 2029 Notes 4,095       4,095        
Issuance of shares for equity-based compensation awards, net (in shares)     6,124,374            
Issuance of shares for equity-based compensation awards, net (1,679)   $ 2   (1,681)        
Issuance of shares upon conversion or exercise (in shares)     14,800,000 16,658,335          
Issuance of shares upon conversion or exercise 113,953 $ 135,599 $ 1 $ 2 113,952 $ 135,597      
Issuance of shares from at-the-market offering (in shares)     77,253,313            
Issuance of shares from at-the-market offering 294,750   $ 8   294,742        
Issuance of shares purchased under ESPP (in shares)     571,875            
Issuance of shares purchased under ESPP $ 1,069       1,069        
Ending balance (in shares) at Jun. 30, 2025 369,171,608   369,171,608            
Ending balance at Jun. 30, 2025 $ 266,550   $ 39   1,186,256   (149) (57,350) (862,246)
Beginning balance (in shares) at Mar. 31, 2025     289,052,369            
Beginning balance at Mar. 31, 2025 197,795   $ 31   888,608   133 (57,350) (633,627)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (228,619)               (228,619)
Foreign currency translation adjustments, net of tax (282)           (282)    
Equity-based compensation expense 4,319       4,319        
Exercise of options (in shares)     141,780            
Exercise of options 240       240        
Issuance of shares for paid-in-kind interest on 2029 Notes (in shares)     1,084,119            
Issuance of shares for paid-in-kind interest on 2029 Notes 4,095       4,095        
Issuance of shares for equity-based compensation awards, net (in shares)     3,004,152            
Issuance of shares for equity-based compensation awards, net (362)       (362)        
Issuance of shares from at-the-market offering (in shares)     75,317,313            
Issuance of shares from at-the-market offering 288,295   $ 8   288,287        
Issuance of shares purchased under ESPP (in shares)     571,875            
Issuance of shares purchased under ESPP $ 1,069       1,069        
Ending balance (in shares) at Jun. 30, 2025 369,171,608   369,171,608            
Ending balance at Jun. 30, 2025 $ 266,550   $ 39   $ 1,186,256   $ (149) $ (57,350) $ (862,246)