XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Convertible Preferred Shares
Preferred stock
Common Stock
APIC
Subscription Receivables
Accumulated Deficit
Treasury Stock
Non-controlling Interest
Total
Balance at the beginning at Jan. 01, 2022 $ 137,949 $ 14 $ 187,348   $ (422,283) $ (23) $ 11,120 $ (223,824)
Balance at the beginning (in shares) at Jan. 01, 2022 21,257,708 138,848,177       (22,821)    
Net loss         (17,993)     (17,993)
Stock-based compensation expense             4,224 4,224
Temporary equity balance at the end (in shares) at Sep. 30, 2022 21,257,708              
Temporary equity balance at the end at Sep. 30, 2022 $ 137,949              
Balance at the ending (in shares) at Sep. 30, 2022 21,257,708 138,848,177       (22,821)    
Balance at the ending at Sep. 30, 2022 $ 137,949 $ 14 187,348   (440,276) $ (23) 15,344 (237,593)
Temporary equity balance at the beginning (in shares) at Jun. 30, 2022 21,257,708              
Temporary equity balance at the beginning at Jun. 30, 2022 $ 137,949              
Balance at the beginning at Jun. 30, 2022   $ 14 187,348   (429,838) $ (23) 14,271 (228,228)
Balance at the beginning (in shares) at Jun. 30, 2022   138,848,177       (22,821)    
Net loss         (10,438)     (10,438)
Stock-based compensation expense             1,073 1,073
Temporary equity balance at the end (in shares) at Sep. 30, 2022 21,257,708              
Temporary equity balance at the end at Sep. 30, 2022 $ 137,949              
Balance at the ending (in shares) at Sep. 30, 2022 21,257,708 138,848,177       (22,821)    
Balance at the ending at Sep. 30, 2022 $ 137,949 $ 14 187,348   (440,276) $ (23) 15,344 $ (237,593)
Temporary equity balance at the beginning (in shares) at Dec. 31, 2022               21,257,708
Balance at the beginning at Dec. 31, 2022               $ (270,413)
Net loss               (60,678)
Temporary equity balance at the end (in shares) at Jul. 21, 2023 21,257,708              
Temporary equity balance at the end at Jul. 21, 2023 $ 137,949              
Balance at the ending (in shares) at Jul. 21, 2023   138,848,177       (22,821)    
Balance at the ending at Jul. 21, 2023   $ 14 204,384   (535,517) $ (23) 20,322 (310,820)
Balance at the beginning at Jan. 01, 2023 $ 137,949 $ 14 187,348   (474,839) $ (23) 17,087 (270,413)
Balance at the beginning (in shares) at Jan. 01, 2023 21,257,708 138,848,177       (22,821)    
Stock-based compensation expense             3,235 3,235
Debt extinguishment due to warrant modification     17,036         17,036
Balance at the ending (in shares) at Jul. 31, 2023 21,257,708 138,848,177       (22,821)    
Balance at the ending at Jul. 31, 2023 $ 137,949 $ 14 204,384   (535,517) $ (23) 20,322 (310,820)
Balance at the beginning at Jan. 01, 2023 $ 137,949 $ 14 187,348   (474,839) $ (23) 17,087 (270,413)
Balance at the beginning (in shares) at Jan. 01, 2023 21,257,708 138,848,177       (22,821)    
Net loss         (60,678)     (60,678)
Balance at the ending (in shares) at Sep. 30, 2023   37,159,600            
Balance at the ending at Sep. 30, 2023   $ 4 379,669 $ (60,710) (447,359)     (128,396)
Temporary equity balance at the beginning (in shares) at Jun. 30, 2023 21,257,708              
Temporary equity balance at the beginning at Jun. 30, 2023 $ 137,949              
Balance at the beginning at Jun. 30, 2023   $ 14 204,384   (507,856) $ (23) 19,592 (283,889)
Balance at the beginning (in shares) at Jun. 30, 2023   138,848,177       (22,821)    
Net loss         (27,661)     (27,661)
Stock-based compensation expense             730 730
Temporary equity balance at the end (in shares) at Jul. 21, 2023 21,257,708              
Temporary equity balance at the end at Jul. 21, 2023 $ 137,949              
Balance at the ending (in shares) at Jul. 21, 2023   138,848,177       (22,821)    
Balance at the ending at Jul. 21, 2023   $ 14 204,384   (535,517) $ (23) $ 20,322 (310,820)
Balance at the beginning at Jul. 22, 2023   $ 4 377,498 (60,710) (497,648)     (180,856)
Balance at the beginning (in shares) at Jul. 22, 2023   37,159,600            
Net loss         50,289     50,289
Stock-based compensation expense     2,171         2,171
Balance at the ending (in shares) at Sep. 30, 2023   37,159,600            
Balance at the ending at Sep. 30, 2023   $ 4 $ 379,669 $ (60,710) $ (447,359)     $ (128,396)