XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
$ in Thousands
Total
Bridge Investors
iHM Prepaid Ad
Outstanding Contingent Compensation Liability
Common Stock
Common Stock
Bridge Investors
Common Stock
iHM Prepaid Ad
Common Stock
Outstanding Contingent Compensation Liability
Treasury Stock
Stockholder Notes
Additional Paid-in Capital
Additional Paid-in Capital
Bridge Investors
Additional Paid-in Capital
iHM Prepaid Ad
Additional Paid-in Capital
Outstanding Contingent Compensation Liability
Accumulated Deficit
Accumulated Other Comprehensive Income
Mezzanine Equity
Series E Three Redeemable Convertible Preferred Stock
Mezzanine Equity
Series B Redeemable Convertible Preferred Stock
Mezzanine Equity
Balance at Dec. 31, 2021 $ (401,221)       $ 1       $ (661) $ (14,478) $ 237,578       $ (625,944) $ 2,283 $ 410,368    
Balance (in Shares) at Dec. 31, 2021         25,536,563                       40,182,816    
Stock option exercises 113                   113                
Stock option exercises (in Shares)         56,513                            
RSU vested         259,715                            
Stock-based compensation 4,945                   4,945                
Exercise of Preferred stock warrant into convertible preferred stock                                   $ 408 $ 240
Exercise of Preferred stock warrant into convertible preferred stock (in Shares)                                   79,704 31,010
Issuance of common stock       $ 4,642                   $ 4,642          
Issuance of common stock (in Shares)               935,005                      
Foreign currency translation loss (19,553)                             (19,553)      
Net loss (100,583)                           (100,583)        
Balance (in Shares) at Sep. 30, 2022         26,787,796                       40,293,530    
Balance at Sep. 30, 2022 (511,657)       $ 1       (661) (14,478) 247,278       (726,527) (17,270) $ 411,016    
Balance at Dec. 31, 2021 (401,221)       $ 1       (661) (14,478) 237,578       (625,944) 2,283 $ 410,368    
Balance (in Shares) at Dec. 31, 2021         25,536,563                       40,182,816    
Balance (in Shares) at Dec. 31, 2022         92,085,974                            
Balance at Dec. 31, 2022 69,500       $ 9         (8,284) 845,888       (762,009) (6,104)      
Balance at Jun. 30, 2022 (472,519)       $ 1       (661) (14,478) 245,950       (694,108) (9,223) $ 410,776    
Balance (in Shares) at Jun. 30, 2022         26,727,174                       40,262,520    
Stock option exercises 53                   53                
Stock option exercises (in Shares)         21,961                            
RSU vested         38,661                            
Stock-based compensation 1,275                   1,275                
Exercise of Preferred stock warrant into convertible preferred stock                                     $ 240
Exercise of Preferred stock warrant into convertible preferred stock (in Shares)                                     31,010
Foreign currency translation loss (8,047)                             (8,047)      
Net loss (32,419)                           (32,419)        
Balance (in Shares) at Sep. 30, 2022         26,787,796                       40,293,530    
Balance at Sep. 30, 2022 (511,657)       $ 1       $ (661) (14,478) 247,278       (726,527) (17,270) $ 411,016    
Balance at Dec. 31, 2022 69,500       $ 9         (8,284) 845,888       (762,009) (6,104)      
Balance (in Shares) at Dec. 31, 2022         92,085,974                            
RSU vested         232,235                            
Stock-based compensation 9,953                   9,953                
Issuance of common stock   $ 48 $ 370                 $ 48 $ 370            
Issuance of common stock (in Shares)           86,300 536,666                        
Issuance of warrants in connection with Mudrick Convertible Promissory notes 280                   280                
Foreign currency translation loss (1,876)                             (1,876)      
Change in fair value of the convertible instrument liability 15,628                             15,628      
Net loss (80,414)                           (80,414)        
Balance (in Shares) at Sep. 30, 2023         92,941,175                            
Balance at Sep. 30, 2023 13,489       $ 9         (8,284) 856,539       (842,423) 7,648      
Balance at Jun. 30, 2023 23,723       $ 9         (8,284) 852,944       (815,077) (5,869)      
Balance (in Shares) at Jun. 30, 2023         92,127,253                            
RSU vested         190,956                            
Stock-based compensation 3,547                   3,547                
Issuance of common stock   $ 48                   $ 48              
Issuance of common stock (in Shares)           86,300 536,666                        
Foreign currency translation loss (2,111)                             (2,111)      
Change in fair value of the convertible instrument liability 15,628                             15,628      
Net loss (27,346)                           (27,346)        
Balance (in Shares) at Sep. 30, 2023         92,941,175                            
Balance at Sep. 30, 2023 $ 13,489       $ 9         $ (8,284) $ 856,539       $ (842,423) $ 7,648