XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Retained Earnings
Noncontrolling Interests
Balance at the beginning at Dec. 31, 2020 $ 61,267 $ 6 $ 45,584 $ 16,309 $ (632)
Balance at the beginning (in shares) at Dec. 31, 2020   59,853,276      
Equity-based compensation 164   164    
Exercises of options 10   10    
Exercises of options (in shares)   20,645      
Net (loss) income 1,833     2,003 (170)
Balance at the end at Mar. 31, 2021 63,274 $ 6 45,758 18,312 (802)
Balance at the end (in shares) at Mar. 31, 2021   59,873,921      
Balance at the beginning at Dec. 31, 2020 61,267 $ 6 45,584 16,309 (632)
Balance at the beginning (in shares) at Dec. 31, 2020   59,853,276      
Net (loss) income 3,194        
Balance at the end at Jun. 30, 2021 64,751 $ 6 45,874 19,844 (973)
Balance at the end (in shares) at Jun. 30, 2021   59,882,523      
Balance at the beginning at Mar. 31, 2021 63,274 $ 6 45,758 18,312 (802)
Balance at the beginning (in shares) at Mar. 31, 2021   59,873,921      
Equity-based compensation 108   108    
Exercises of options 8   8    
Exercises of options (in shares)   8,602      
Net (loss) income 1,361     1,532 (171)
Balance at the end at Jun. 30, 2021 64,751 $ 6 45,874 19,844 (973)
Balance at the end (in shares) at Jun. 30, 2021   59,882,523      
Balance at the beginning at Dec. 31, 2021 111,883 $ 9 70,778 42,512 (1,416)
Balance at the beginning (in shares) at Dec. 31, 2021   85,743,994      
Equity-based compensation 1,988   1,988    
Seller's Earn-Out equity-based compensation 492   492    
Conversion of SAFE Note into SymetryML Preferred Stock 3,938       3,938
SymetryML preferred Stock Issuance 400       400
Deconsolidation of SymetryML (2,372)       (2,372)
Net (loss) income (42,290)     (41,740) (550)
Balance at the end at Mar. 31, 2022 74,039 $ 9 73,258 772  
Balance at the end (in shares) at Mar. 31, 2022   85,743,994      
Balance at the beginning at Dec. 31, 2021 $ 111,883 $ 9 70,778 42,512 $ (1,416)
Balance at the beginning (in shares) at Dec. 31, 2021   85,743,994      
Exercises of options (in shares) 355,629        
Net (loss) income $ 15,487        
Balance at the end at Jun. 30, 2022 136,409 $ 9 77,851 58,549  
Balance at the end (in shares) at Jun. 30, 2022   86,099,633      
Balance at the beginning at Mar. 31, 2022 74,039 $ 9 73,258 772  
Balance at the beginning (in shares) at Mar. 31, 2022   85,743,994      
Equity-based compensation 3,856   3,856    
Seller's Earn-Out equity-based compensation 499   499    
Exercises of options 183   183    
Exercises of options (in shares)   355,639      
Transaction cost adjustment 55   55    
Net (loss) income 57,777     57,777  
Balance at the end at Jun. 30, 2022 $ 136,409 $ 9 $ 77,851 $ 58,549  
Balance at the end (in shares) at Jun. 30, 2022   86,099,633